MotorCycle Holdings Ltd
ASX:MTO
Income Statement
Earnings Waterfall
MotorCycle Holdings Ltd
Revenue
|
594.5m
AUD
|
Cost of Revenue
|
-441.5m
AUD
|
Gross Profit
|
153m
AUD
|
Operating Expenses
|
-120.3m
AUD
|
Operating Income
|
32.7m
AUD
|
Other Expenses
|
-13.6m
AUD
|
Net Income
|
19.1m
AUD
|
Income Statement
MotorCycle Holdings Ltd
Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||
Revenue |
204
N/A
|
217
+6%
|
233
+8%
|
253
+9%
|
299
+18%
|
333
+11%
|
328
-2%
|
333
+2%
|
362
+9%
|
403
+11%
|
433
+8%
|
450
+4%
|
459
+2%
|
500
+9%
|
577
+15%
|
595
+3%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
(155)
|
(158)
|
(173)
|
(186)
|
(215)
|
(236)
|
(233)
|
(238)
|
(262)
|
(289)
|
(305)
|
(322)
|
(330)
|
(362)
|
(426)
|
(442)
|
|
Gross Profit |
49
N/A
|
59
+21%
|
60
+1%
|
67
+12%
|
84
+25%
|
97
+15%
|
94
-3%
|
95
+1%
|
100
+6%
|
114
+14%
|
127
+12%
|
128
+0%
|
129
+1%
|
138
+7%
|
152
+10%
|
153
+1%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(44)
|
(47)
|
(48)
|
(56)
|
(72)
|
(82)
|
(81)
|
(82)
|
(82)
|
(85)
|
(90)
|
(95)
|
(97)
|
(105)
|
(116)
|
(120)
|
|
Selling, General & Administrative |
(40)
|
(33)
|
(44)
|
(42)
|
(64)
|
(65)
|
(71)
|
(60)
|
(61)
|
(58)
|
(68)
|
(63)
|
(78)
|
(70)
|
(92)
|
(73)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(8)
|
(13)
|
(14)
|
(13)
|
(14)
|
(14)
|
(14)
|
(17)
|
(19)
|
|
Other Operating Expenses |
(4)
|
(14)
|
(4)
|
(13)
|
(6)
|
(14)
|
(7)
|
(14)
|
(8)
|
(13)
|
(8)
|
(18)
|
(5)
|
(20)
|
(7)
|
(28)
|
|
Operating Income |
4
N/A
|
12
+168%
|
12
-1%
|
11
-5%
|
12
+9%
|
15
+24%
|
13
-14%
|
13
+0%
|
18
+42%
|
29
+63%
|
37
+27%
|
33
-11%
|
32
-2%
|
34
+4%
|
36
+8%
|
33
-9%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(7)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(13)
|
4
|
(0)
|
1
|
0
|
(0)
|
0
|
|
Total Other Income |
5
|
0
|
2
|
1
|
3
|
3
|
2
|
2
|
2
|
1
|
0
|
1
|
0
|
(0)
|
2
|
2
|
|
Pre-Tax Income |
8
N/A
|
10
+33%
|
13
+28%
|
11
-18%
|
13
+15%
|
14
+15%
|
12
-17%
|
11
-5%
|
(2)
N/A
|
15
N/A
|
40
+165%
|
34
-17%
|
33
-2%
|
30
-9%
|
33
+9%
|
27
-16%
|
|
Net Income | |||||||||||||||||
Tax Provision |
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(12)
|
(12)
|
(10)
|
(10)
|
(9)
|
(10)
|
(8)
|
|
Income from Continuing Operations |
6
|
7
|
9
|
8
|
9
|
10
|
8
|
8
|
(9)
|
3
|
28
|
24
|
23
|
21
|
23
|
19
|
|
Net Income (Common) |
6
N/A
|
7
+33%
|
9
+25%
|
8
-19%
|
9
+13%
|
10
+17%
|
8
-16%
|
8
-5%
|
(9)
N/A
|
3
N/A
|
28
+766%
|
24
-16%
|
23
-2%
|
21
-9%
|
23
+9%
|
19
-17%
|
|
EPS (Diluted) |
0.17
N/A
|
0.18
+6%
|
0.23
+28%
|
0.18
-22%
|
0.16
-11%
|
0.15
-6%
|
0.14
-7%
|
0.13
-7%
|
-0.15
N/A
|
0.05
N/A
|
0.46
+820%
|
0.38
-17%
|
0.37
-3%
|
0.33
-11%
|
0.33
N/A
|
0.4
+21%
|