PSC Insurance Group Ltd
ASX:PSI
PSC Insurance Group Ltd
ASX:PSI
Price:
6.18
AUD
Market Closed
Market Cap:
AU$2.3B
Income Statement
Earnings Waterfall
PSC Insurance Group Ltd
PSC Insurance Group Ltd
Income Statement
PSC Insurance Group Ltd
PSC Insurance Group Ltd
Currency: AUD
| 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 | ||||||||||||||||||
| Interest Expense |
2
|
1
|
2
|
2
|
3
|
3
|
3
|
5
|
7
|
9
|
10
|
11
|
9
|
8
|
10
|
12
|
13
|
|
| Revenue |
67
N/A
|
77
+13%
|
84
+10%
|
89
+5%
|
100
+13%
|
110
+10%
|
117
+7%
|
138
+18%
|
176
+27%
|
195
+11%
|
206
+6%
|
231
+12%
|
253
+9%
|
271
+7%
|
298
+10%
|
319
+7%
|
345
+8%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(48)
|
(53)
|
(55)
|
(60)
|
(71)
|
(82)
|
(80)
|
(98)
|
(130)
|
(151)
|
(151)
|
(167)
|
(196)
|
(190)
|
(216)
|
(233)
|
(258)
|
|
| Selling, General & Administrative |
(44)
|
(50)
|
(51)
|
(56)
|
(66)
|
(76)
|
(74)
|
(89)
|
(115)
|
(134)
|
(133)
|
(146)
|
(173)
|
(166)
|
(190)
|
(205)
|
(225)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(11)
|
(15)
|
(15)
|
(18)
|
(20)
|
(21)
|
(22)
|
(25)
|
(30)
|
|
| Other Operating Expenses |
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Operating Income |
20
N/A
|
23
+16%
|
30
+28%
|
29
-2%
|
29
+2%
|
28
-6%
|
37
+34%
|
40
+8%
|
46
+15%
|
43
-6%
|
55
+26%
|
64
+17%
|
57
-11%
|
81
+42%
|
82
+2%
|
87
+6%
|
87
+0%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(2)
|
(1)
|
(2)
|
15
|
12
|
(2)
|
4
|
3
|
(12)
|
(3)
|
6
|
3
|
(10)
|
(8)
|
(0)
|
10
|
5
|
|
| Non-Reccuring Items |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(5)
|
(8)
|
(7)
|
(2)
|
(5)
|
(3)
|
(22)
|
(2)
|
(4)
|
(5)
|
|
| Total Other Income |
0
|
0
|
0
|
3
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
16
N/A
|
21
+29%
|
27
+31%
|
47
+73%
|
40
-14%
|
24
-41%
|
37
+55%
|
38
+2%
|
25
-33%
|
33
+29%
|
58
+79%
|
62
+6%
|
44
-28%
|
51
+15%
|
80
+56%
|
93
+17%
|
87
-7%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(5)
|
(7)
|
(7)
|
(12)
|
(13)
|
(8)
|
(11)
|
(11)
|
(7)
|
(9)
|
(17)
|
(18)
|
(17)
|
(19)
|
(23)
|
(28)
|
(29)
|
|
| Income from Continuing Operations |
11
|
14
|
20
|
35
|
28
|
15
|
25
|
26
|
19
|
24
|
41
|
44
|
27
|
32
|
56
|
65
|
58
|
|
| Income to Minority Interest |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Net Income (Common) |
10
N/A
|
14
+38%
|
20
+44%
|
35
+77%
|
28
-21%
|
15
-46%
|
25
+66%
|
26
+4%
|
18
-30%
|
23
+29%
|
40
+76%
|
43
+7%
|
27
-38%
|
32
+19%
|
56
+76%
|
64
+15%
|
57
-11%
|
|
| EPS (Diluted) |
0.05
N/A
|
0.07
+40%
|
0.09
+29%
|
0.15
+67%
|
0.12
-20%
|
0.06
-50%
|
0.1
+67%
|
0.1
N/A
|
0.06
-40%
|
0.08
+33%
|
0.13
+63%
|
0.13
N/A
|
0.08
-38%
|
0.09
+12%
|
0.16
+78%
|
0.18
+12%
|
0.16
-11%
|
|
Switch to:
Switch to:
See Also
Discover More
