Navigator Global Investments Ltd
ASX:NGI
Income Statement
Earnings Waterfall
Navigator Global Investments Ltd
Revenue
|
222m
USD
|
Cost of Revenue
|
-123.9m
USD
|
Gross Profit
|
98.1m
USD
|
Operating Expenses
|
-39.4m
USD
|
Operating Income
|
58.7m
USD
|
Other Expenses
|
-48.8m
USD
|
Net Income
|
9.8m
USD
|
Income Statement
Navigator Global Investments Ltd
Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||
Revenue |
59
N/A
|
65
+10%
|
89
+38%
|
111
+24%
|
84
-24%
|
65
-22%
|
64
-2%
|
63
-1%
|
68
+7%
|
70
+3%
|
66
-5%
|
67
+1%
|
66
-1%
|
68
+3%
|
71
+4%
|
64
-9%
|
70
+9%
|
70
+0%
|
71
+1%
|
71
+1%
|
73
+2%
|
79
+9%
|
90
+13%
|
106
+18%
|
115
+8%
|
110
-4%
|
102
-8%
|
100
-1%
|
108
+7%
|
117
+8%
|
129
+11%
|
137
+6%
|
185
+35%
|
222
+20%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||
Cost of Revenue |
(24)
|
(25)
|
(20)
|
(17)
|
(13)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(11)
|
(10)
|
(9)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
(5)
|
(5)
|
(9)
|
(6)
|
(9)
|
(7)
|
(9)
|
(17)
|
(27)
|
(43)
|
(52)
|
(95)
|
(124)
|
|
Gross Profit |
35
N/A
|
39
+12%
|
69
+76%
|
94
+36%
|
71
-25%
|
55
-22%
|
53
-3%
|
52
-3%
|
56
+8%
|
57
+2%
|
55
-4%
|
57
+3%
|
57
+1%
|
61
+6%
|
64
+5%
|
58
-9%
|
64
+10%
|
64
+1%
|
64
+1%
|
66
+2%
|
68
+4%
|
74
+8%
|
85
+15%
|
97
+14%
|
109
+12%
|
101
-7%
|
94
-6%
|
92
-3%
|
91
-1%
|
90
-1%
|
87
-3%
|
85
-2%
|
90
+6%
|
98
+9%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||
Operating Expenses |
(12)
|
(14)
|
(30)
|
(56)
|
(52)
|
(42)
|
(42)
|
(41)
|
(46)
|
(53)
|
(49)
|
(47)
|
(49)
|
(48)
|
(48)
|
(39)
|
(44)
|
(45)
|
(40)
|
(37)
|
(38)
|
(43)
|
(52)
|
(60)
|
(72)
|
(67)
|
(68)
|
(72)
|
(72)
|
(66)
|
(69)
|
(62)
|
(77)
|
(39)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(1)
|
(11)
|
(10)
|
(1)
|
(2)
|
(14)
|
(2)
|
(7)
|
(35)
|
(33)
|
(35)
|
(34)
|
(33)
|
(27)
|
(32)
|
(31)
|
(31)
|
(33)
|
(36)
|
(40)
|
(49)
|
(56)
|
(68)
|
(61)
|
(61)
|
(64)
|
(59)
|
(56)
|
(61)
|
(64)
|
(69)
|
(73)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(5)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
|
Other Operating Expenses |
(12)
|
(14)
|
(30)
|
(45)
|
(42)
|
(40)
|
(40)
|
(22)
|
(44)
|
(40)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(8)
|
(5)
|
(3)
|
8
|
(3)
|
41
|
|
Operating Income |
23
N/A
|
25
+10%
|
39
+53%
|
38
-2%
|
19
-51%
|
14
-29%
|
11
-15%
|
11
-5%
|
10
-12%
|
4
-56%
|
5
+24%
|
10
+81%
|
8
-14%
|
13
+56%
|
16
+25%
|
19
+19%
|
19
+1%
|
19
-1%
|
24
+27%
|
29
+19%
|
30
+3%
|
31
+2%
|
33
+7%
|
37
+15%
|
36
-3%
|
34
-6%
|
26
-22%
|
20
-24%
|
19
-6%
|
24
+27%
|
18
-24%
|
23
+25%
|
14
-40%
|
59
+331%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
9
|
7
|
(4)
|
(5)
|
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
(0)
|
0
|
1
|
0
|
1
|
14
|
8
|
29
|
31
|
35
|
(31)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(455)
|
(457)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
|
Total Other Income |
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(4)
|
(7)
|
|
Pre-Tax Income |
23
N/A
|
34
+50%
|
46
+33%
|
(420)
N/A
|
(443)
-5%
|
5
N/A
|
6
+12%
|
7
+20%
|
6
-4%
|
1
-81%
|
3
+124%
|
8
+177%
|
6
-26%
|
10
+78%
|
14
+42%
|
15
+10%
|
17
+7%
|
18
+11%
|
24
+30%
|
28
+18%
|
29
+1%
|
29
+3%
|
32
+7%
|
37
+16%
|
36
-1%
|
35
-4%
|
26
-26%
|
21
-20%
|
32
+57%
|
31
-3%
|
46
+45%
|
53
+17%
|
44
-18%
|
20
-55%
|
|
Net Income | |||||||||||||||||||||||||||||||||||
Tax Provision |
(7)
|
(10)
|
(14)
|
3
|
6
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
119
|
118
|
(4)
|
(9)
|
(11)
|
(11)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(5)
|
(7)
|
(8)
|
(8)
|
(10)
|
|
Income from Continuing Operations |
16
|
24
|
32
|
(417)
|
(437)
|
(1)
|
4
|
6
|
6
|
1
|
3
|
8
|
6
|
10
|
14
|
134
|
135
|
14
|
15
|
18
|
18
|
19
|
22
|
27
|
27
|
26
|
18
|
13
|
27
|
26
|
39
|
45
|
36
|
10
|
|
Net Income (Common) |
16
N/A
|
24
+51%
|
32
+31%
|
(417)
N/A
|
(437)
-5%
|
(1)
+100%
|
4
N/A
|
6
+45%
|
6
+6%
|
3
-56%
|
5
+92%
|
10
+88%
|
8
-20%
|
12
+52%
|
16
+32%
|
133
+722%
|
136
+2%
|
15
-89%
|
14
-8%
|
18
+26%
|
18
-1%
|
(18)
N/A
|
(13)
+25%
|
28
N/A
|
27
-5%
|
26
-4%
|
18
-29%
|
13
-26%
|
27
+99%
|
26
-2%
|
39
+47%
|
45
+16%
|
36
-21%
|
10
-72%
|
|
EPS (Diluted) |
0.29
N/A
|
0.43
+48%
|
0.27
-37%
|
-3.63
N/A
|
-3.8
-5%
|
-0.01
+100%
|
0.04
N/A
|
0.05
+25%
|
0.04
-20%
|
0.02
-50%
|
0.03
+50%
|
0.05
+67%
|
0.04
-20%
|
0.06
+50%
|
0.08
+33%
|
0.82
+925%
|
0.83
+1%
|
0.08
-90%
|
0.09
+13%
|
0.11
+22%
|
0.11
N/A
|
-0.1
N/A
|
-0.08
+20%
|
0.17
N/A
|
0.17
N/A
|
0.16
-6%
|
0.11
-31%
|
0.08
-27%
|
0.1
+25%
|
0.12
+20%
|
0.14
+17%
|
0.17
+21%
|
0.11
-35%
|
0.04
-64%
|