Redbubble Ltd
ASX:RBL
Income Statement
Earnings Waterfall
Redbubble Ltd
Revenue
|
555.1m
AUD
|
Cost of Revenue
|
-381m
AUD
|
Gross Profit
|
174.2m
AUD
|
Operating Expenses
|
-222.3m
AUD
|
Operating Income
|
-48.2m
AUD
|
Other Expenses
|
-6m
AUD
|
Net Income
|
-54.2m
AUD
|
Income Statement
Redbubble 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||
Revenue |
115
N/A
|
131
+14%
|
141
+8%
|
184
+31%
|
219
+19%
|
267
+22%
|
307
+15%
|
350
+14%
|
416
+19%
|
620
+49%
|
657
+6%
|
581
-12%
|
573
-1%
|
576
+0%
|
555
-4%
|
|
Gross Profit | ||||||||||||||||
Cost of Revenue |
(76)
|
(84)
|
(91)
|
(127)
|
(155)
|
(187)
|
(212)
|
(241)
|
(282)
|
(408)
|
(435)
|
(395)
|
(390)
|
(399)
|
(381)
|
|
Gross Profit |
39
N/A
|
47
+20%
|
50
+7%
|
57
+14%
|
64
+12%
|
81
+26%
|
95
+17%
|
109
+15%
|
134
+24%
|
212
+58%
|
223
+5%
|
187
-16%
|
183
-2%
|
176
-4%
|
174
-1%
|
|
Operating Income | ||||||||||||||||
Operating Expenses |
(51)
|
(59)
|
(64)
|
(70)
|
(79)
|
(93)
|
(104)
|
(120)
|
(141)
|
(173)
|
(180)
|
(187)
|
(204)
|
(227)
|
(222)
|
|
Selling, General & Administrative |
(47)
|
(52)
|
(58)
|
(63)
|
(71)
|
(84)
|
(94)
|
(108)
|
(127)
|
(158)
|
(167)
|
(175)
|
(194)
|
(217)
|
(212)
|
|
Depreciation & Amortization |
(4)
|
(5)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(12)
|
(14)
|
(14)
|
(13)
|
(12)
|
(11)
|
(10)
|
(11)
|
|
Other Operating Expenses |
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(12)
N/A
|
(12)
N/A
|
(14)
-15%
|
(13)
+6%
|
(15)
-13%
|
(12)
+20%
|
(10)
+16%
|
(12)
-16%
|
(6)
+44%
|
39
N/A
|
43
+8%
|
(0)
N/A
|
(21)
-4 490%
|
(50)
-137%
|
(48)
+4%
|
|
Pre-Tax Income | ||||||||||||||||
Interest Income Expense |
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Non-Reccuring Items |
(2)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(5)
|
(4)
|
(0)
|
(1)
|
(2)
|
(3)
|
|
Pre-Tax Income |
(16)
N/A
|
(14)
+16%
|
(14)
-3%
|
(13)
+8%
|
(15)
-12%
|
(14)
+8%
|
(13)
+6%
|
(13)
-5%
|
(9)
+33%
|
35
N/A
|
39
+12%
|
(0)
N/A
|
(22)
-4 521%
|
(53)
-136%
|
(52)
+2%
|
|
Net Income | ||||||||||||||||
Tax Provision |
(3)
|
2
|
7
|
6
|
5
|
4
|
(15)
|
(15)
|
0
|
0
|
(8)
|
(10)
|
(2)
|
(1)
|
(3)
|
|
Income from Continuing Operations |
(20)
|
(12)
|
(8)
|
(7)
|
(10)
|
(10)
|
(28)
|
(28)
|
(9)
|
35
|
31
|
(11)
|
(25)
|
(53)
|
(54)
|
|
Net Income (Common) |
(20)
N/A
|
(12)
+40%
|
(8)
+37%
|
(7)
+6%
|
(10)
-42%
|
(10)
0%
|
(28)
-175%
|
(28)
-3%
|
(9)
+69%
|
35
N/A
|
31
-11%
|
(11)
N/A
|
(25)
-129%
|
(53)
-117%
|
(54)
-2%
|
|
EPS (Diluted) |
-0.19
N/A
|
-0.05
+74%
|
-0.03
+40%
|
-0.03
N/A
|
-0.05
-67%
|
-0.05
N/A
|
-0.11
-120%
|
-0.11
N/A
|
-0.03
+73%
|
0.13
N/A
|
0.11
-15%
|
-0.04
N/A
|
-0.09
-125%
|
-0.19
-111%
|
-0.2
-5%
|