MYE Income Statement - Metarock Group Ltd - Alpha Spread

Metarock Group Ltd
ASX:MYE

Watchlist Manager
Metarock Group Ltd Logo
Metarock Group Ltd
ASX:MYE
Watchlist
Price: 0.19 AUD 5.56% Market Closed
Market Cap: 58.2m AUD
Have any thoughts about
Metarock Group Ltd?
Write Note

Income Statement

Earnings Waterfall
Metarock Group Ltd

Revenue
294.1m AUD
Cost of Revenue
-256.1m AUD
Gross Profit
38m AUD
Operating Expenses
-19.4m AUD
Operating Income
18.6m AUD
Other Expenses
21.1m AUD
Net Income
39.6m AUD

Income Statement
Metarock Group Ltd

Rotate your device to view
Income Statement
Currency: AUD
Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 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 Jun-2024
Revenue
Revenue
165
N/A
216
+31%
272
+26%
290
+7%
249
-14%
184
-26%
172
-7%
172
+0%
174
+1%
196
+13%
168
-14%
126
-25%
124
-1%
158
+27%
191
+20%
208
+9%
226
+8%
245
+9%
293
+19%
267
-9%
233
-13%
301
+29%
453
+50%
533
+18%
327
-39%
302
-8%
294
-3%
Gross Profit
Cost of Revenue
(138)
(183)
(234)
(249)
(215)
(162)
(153)
(156)
(158)
(179)
(156)
(118)
(114)
(143)
(171)
(187)
(201)
(217)
(257)
(234)
(203)
(271)
(420)
(505)
(305)
(256)
(256)
Gross Profit
27
N/A
32
+21%
38
+19%
41
+7%
34
-16%
22
-35%
19
-16%
17
-11%
16
-3%
18
+8%
12
-32%
8
-35%
10
+30%
15
+48%
20
+32%
22
+9%
25
+14%
28
+15%
35
+25%
33
-6%
30
-9%
30
0%
33
+8%
28
-14%
22
-23%
46
+108%
38
-17%
Operating Income
Operating Expenses
(9)
(8)
(13)
(15)
(16)
(15)
(14)
(14)
(16)
(18)
(16)
(23)
(11)
(12)
(12)
(12)
(13)
(15)
(18)
(19)
(21)
(27)
(51)
(61)
(26)
(14)
(19)
Selling, General & Administrative
(6)
(5)
(7)
(8)
(8)
(8)
(7)
(7)
(9)
(9)
(9)
(6)
(5)
(4)
(5)
(4)
(5)
(6)
(8)
(6)
(9)
(9)
(17)
(16)
(16)
(9)
(10)
Research & Development
0
0
0
0
0
0
0
0
(0)
0
(0)
0
(0)
0
(0)
0
(0)
0
(0)
0
(0)
0
(0)
0
(0)
0
(0)
Depreciation & Amortization
(5)
(6)
(7)
(8)
(8)
(8)
(7)
(7)
(8)
(8)
(8)
(7)
(6)
(7)
(7)
(8)
(8)
(8)
(11)
(13)
(13)
(18)
(33)
(40)
(11)
(31)
(10)
Other Operating Expenses
3
3
0
1
1
0
0
0
0
(1)
0
(11)
0
(1)
0
(1)
0
(1)
1
(0)
0
(0)
(1)
(5)
1
26
0
Operating Income
18
N/A
24
+32%
25
+5%
26
+2%
18
-28%
7
-61%
5
-34%
3
-38%
(0)
N/A
(0)
-82%
(4)
-4 078%
(16)
-273%
(1)
+94%
3
N/A
8
+219%
9
+13%
12
+27%
13
+14%
18
+34%
14
-18%
9
-38%
3
-68%
(18)
N/A
(32)
-82%
(4)
+88%
32
N/A
19
-42%
Pre-Tax Income
Interest Income Expense
(2)
(2)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(1)
(1)
(1)
(0)
(1)
(1)
(1)
(1)
(2)
(4)
(7)
(6)
(6)
(4)
Non-Reccuring Items
(3)
0
(0)
(1)
(1)
0
0
(6)
(4)
2
(10)
0
(1)
0
0
0
(0)
0
(0)
0
1
0
2
(49)
(18)
31
4
Total Other Income
0
0
(0)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
(0)
0
(0)
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
13
N/A
22
+66%
24
+6%
24
0%
17
-30%
6
-63%
4
-36%
(4)
N/A
(5)
-30%
1
N/A
(15)
N/A
(16)
-8%
(3)
+82%
2
N/A
8
+297%
9
+11%
11
+29%
13
+15%
17
+33%
13
-20%
9
-35%
1
-87%
(19)
N/A
(88)
-356%
(27)
+69%
57
N/A
18
-69%
Net Income
Tax Provision
(2)
(7)
(9)
(9)
(5)
(2)
(1)
(0)
0
0
2
2
1
(1)
(3)
(3)
(4)
(4)
(5)
(4)
(3)
(1)
7
16
(4)
(14)
3
Income from Continuing Operations
12
15
15
15
12
4
3
(4)
(4)
1
(13)
(14)
(2)
1
5
6
7
9
12
9
6
0
(13)
(72)
(31)
43
21
Income to Minority Interest
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
0
0
0
0
0
Net Income (Common)
12
N/A
15
+29%
15
-3%
15
+1%
12
-22%
4
-63%
3
-30%
(4)
N/A
(4)
-22%
1
N/A
(13)
N/A
(14)
-8%
(2)
+86%
1
N/A
5
+341%
7
+24%
10
+54%
12
+12%
12
+0%
9
-20%
6
-37%
0
-96%
(13)
N/A
(72)
-476%
(74)
-2%
0
N/A
40
+11 067%
EPS (Diluted)
0.16
N/A
0.21
+31%
0.2
-5%
0.2
N/A
0.15
-25%
0.05
-67%
0.04
-20%
-0.05
N/A
-0.05
N/A
0
N/A
-0.14
N/A
-0.19
-36%
-0.02
+89%
0.02
N/A
0.05
+150%
0.05
N/A
0.1
+100%
0.1
N/A
0.11
+10%
0.09
-18%
0.05
-44%
0
N/A
-0.1
N/A
-0.56
-460%
-0.49
+13%
0
N/A
0.11
N/A

See Also

Discover More