NEXTDC Ltd
ASX:NXT
Income Statement
Earnings Waterfall
NEXTDC Ltd
Revenue
|
438.4m
AUD
|
Cost of Revenue
|
-145.8m
AUD
|
Gross Profit
|
292.5m
AUD
|
Operating Expenses
|
-227.8m
AUD
|
Operating Income
|
64.8m
AUD
|
Other Expenses
|
-110.1m
AUD
|
Net Income
|
-45.3m
AUD
|
Income Statement
NEXTDC Ltd
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 |
7
N/A
|
7
-9%
|
31
+357%
|
48
+57%
|
47
-2%
|
61
+28%
|
75
+23%
|
93
+24%
|
109
+18%
|
124
+13%
|
142
+15%
|
162
+13%
|
175
+8%
|
179
+3%
|
186
+4%
|
205
+10%
|
229
+12%
|
250
+9%
|
273
+9%
|
293
+7%
|
308
+5%
|
373
+21%
|
438
+17%
|
|
Gross Profit | ||||||||||||||||||||||||
Cost of Revenue |
(4)
|
(11)
|
(27)
|
(32)
|
(23)
|
(24)
|
(27)
|
(30)
|
(33)
|
(38)
|
(43)
|
(39)
|
(51)
|
(43)
|
(44)
|
(49)
|
(56)
|
(57)
|
(57)
|
(60)
|
(62)
|
(105)
|
(146)
|
|
Gross Profit |
1
N/A
|
(4)
N/A
|
4
N/A
|
17
+365%
|
24
+44%
|
36
+51%
|
49
+33%
|
63
+30%
|
76
+21%
|
85
+12%
|
99
+16%
|
123
+24%
|
124
+1%
|
137
+10%
|
142
+4%
|
156
+10%
|
173
+11%
|
193
+12%
|
216
+12%
|
232
+8%
|
246
+6%
|
268
+9%
|
293
+9%
|
|
Operating Income | ||||||||||||||||||||||||
Operating Expenses |
(5)
|
12
|
(19)
|
(37)
|
(39)
|
(40)
|
(45)
|
(49)
|
(51)
|
(54)
|
(59)
|
(86)
|
(85)
|
(91)
|
(103)
|
(117)
|
(132)
|
(153)
|
(166)
|
(175)
|
(187)
|
(206)
|
(228)
|
|
Selling, General & Administrative |
(17)
|
(13)
|
(17)
|
(27)
|
(26)
|
(26)
|
(31)
|
(32)
|
(31)
|
(31)
|
(33)
|
(54)
|
(44)
|
(43)
|
(44)
|
(48)
|
(54)
|
(57)
|
(61)
|
(69)
|
(70)
|
(69)
|
(74)
|
|
Depreciation & Amortization |
(3)
|
(6)
|
(7)
|
(10)
|
(13)
|
(14)
|
(15)
|
(18)
|
(21)
|
(23)
|
(26)
|
(33)
|
(41)
|
(48)
|
(59)
|
(69)
|
(81)
|
(97)
|
(103)
|
(107)
|
(122)
|
(138)
|
(151)
|
|
Other Operating Expenses |
15
|
31
|
5
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
3
|
0
|
(2)
|
1
|
4
|
1
|
(2)
|
|
Operating Income |
(1)
N/A
|
8
N/A
|
(15)
N/A
|
(20)
-34%
|
(15)
+25%
|
(4)
+74%
|
3
N/A
|
14
+294%
|
25
+83%
|
32
+28%
|
40
+28%
|
37
-9%
|
39
+6%
|
45
+17%
|
39
-15%
|
39
+1%
|
41
+6%
|
40
-3%
|
50
+24%
|
57
+16%
|
59
+3%
|
62
+5%
|
65
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(1)
|
(1)
|
(1)
|
(4)
|
(6)
|
(7)
|
(12)
|
(16)
|
(19)
|
(23)
|
(26)
|
(42)
|
(55)
|
(56)
|
(58)
|
(54)
|
(49)
|
(48)
|
(54)
|
(63)
|
(83)
|
(103)
|
|
Non-Reccuring Items |
0
|
(11)
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(7)
|
0
|
0
|
(14)
|
(14)
|
(23)
|
(31)
|
(9)
|
(2)
|
(0)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
26
|
0
|
0
|
0
|
|
Pre-Tax Income |
(2)
N/A
|
(3)
-118%
|
(16)
-351%
|
(20)
-27%
|
(19)
+3%
|
(10)
+47%
|
(4)
+63%
|
2
N/A
|
9
+419%
|
13
+41%
|
17
+34%
|
11
-37%
|
(9)
N/A
|
(16)
-82%
|
(18)
-9%
|
(19)
-6%
|
(28)
-48%
|
(24)
+14%
|
4
N/A
|
(2)
N/A
|
(13)
-676%
|
(23)
-81%
|
(38)
-65%
|
|
Net Income | ||||||||||||||||||||||||
Tax Provision |
(1)
|
1
|
1
|
(3)
|
(2)
|
0
|
0
|
0
|
11
|
10
|
(5)
|
(4)
|
4
|
6
|
6
|
(26)
|
(30)
|
0
|
0
|
11
|
9
|
(2)
|
(7)
|
|
Income from Continuing Operations |
(3)
|
(2)
|
(14)
|
(23)
|
(21)
|
(10)
|
(4)
|
2
|
20
|
23
|
12
|
7
|
(5)
|
(10)
|
(12)
|
(45)
|
(58)
|
(24)
|
4
|
9
|
(4)
|
(26)
|
(45)
|
|
Net Income (Common) |
(3)
N/A
|
(2)
+16%
|
(14)
-540%
|
(23)
-61%
|
(21)
+6%
|
(10)
+52%
|
(4)
+63%
|
2
N/A
|
20
+1 061%
|
23
+13%
|
12
-47%
|
7
-45%
|
(5)
N/A
|
(10)
-100%
|
(12)
-18%
|
(45)
-289%
|
(58)
-29%
|
(24)
+59%
|
4
N/A
|
9
+105%
|
(4)
N/A
|
(26)
-558%
|
(45)
-77%
|
|
EPS (Diluted) |
-0.02
N/A
|
-0.01
+50%
|
-0.08
-700%
|
-0.12
-50%
|
-0.11
+8%
|
-0.05
+55%
|
-0.02
+60%
|
0.01
N/A
|
0.07
+600%
|
0.08
+14%
|
0.04
-50%
|
0.02
-50%
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.12
-300%
|
-0.15
-25%
|
-0.05
+67%
|
0.01
N/A
|
0.02
+100%
|
-0.01
N/A
|
-0.05
-400%
|
-0.09
-80%
|