Steadfast Group Ltd
ASX:SDF
Income Statement
Earnings Waterfall
Steadfast Group Ltd
Revenue
|
1.5B
AUD
|
Cost of Revenue
|
-290.7m
AUD
|
Gross Profit
|
1.2B
AUD
|
Operating Expenses
|
-879.1m
AUD
|
Operating Income
|
367.5m
AUD
|
Other Expenses
|
-162.6m
AUD
|
Net Income
|
204.9m
AUD
|
Income Statement
Steadfast Group Ltd
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 |
167
N/A
|
210
+26%
|
315
+50%
|
439
+40%
|
482
+10%
|
495
+3%
|
509
+3%
|
529
+4%
|
584
+10%
|
633
+8%
|
682
+8%
|
770
+13%
|
814
+6%
|
845
+4%
|
902
+7%
|
983
+9%
|
1 129
+15%
|
1 273
+13%
|
1 412
+11%
|
1 537
+9%
|
|
Gross Profit | |||||||||||||||||||||
Cost of Revenue |
(20)
|
(30)
|
(74)
|
(128)
|
(135)
|
(128)
|
(131)
|
(133)
|
(137)
|
(139)
|
(145)
|
(157)
|
(160)
|
(162)
|
(193)
|
(221)
|
(255)
|
(289)
|
(284)
|
(291)
|
|
Gross Profit |
147
N/A
|
180
+23%
|
241
+34%
|
312
+29%
|
347
+11%
|
367
+6%
|
378
+3%
|
396
+5%
|
447
+13%
|
494
+11%
|
537
+9%
|
613
+14%
|
654
+7%
|
683
+4%
|
709
+4%
|
763
+8%
|
874
+15%
|
984
+13%
|
1 128
+15%
|
1 247
+10%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(126)
|
(144)
|
(182)
|
(232)
|
(233)
|
(246)
|
(275)
|
(288)
|
(327)
|
(365)
|
(394)
|
(520)
|
(553)
|
(500)
|
(503)
|
(535)
|
(611)
|
(697)
|
(792)
|
(879)
|
|
Selling, General & Administrative |
(118)
|
(135)
|
(169)
|
(212)
|
(236)
|
(253)
|
(258)
|
(270)
|
(302)
|
(334)
|
(369)
|
(411)
|
(430)
|
(441)
|
(443)
|
(472)
|
(537)
|
(617)
|
(703)
|
(786)
|
|
Depreciation & Amortization |
(9)
|
(11)
|
(16)
|
(22)
|
(24)
|
(24)
|
(25)
|
(26)
|
(29)
|
(33)
|
(36)
|
(45)
|
(54)
|
(57)
|
(61)
|
(66)
|
(73)
|
(80)
|
(88)
|
(93)
|
|
Other Operating Expenses |
0
|
1
|
3
|
3
|
27
|
32
|
7
|
7
|
4
|
1
|
11
|
(63)
|
(69)
|
(2)
|
0
|
4
|
0
|
0
|
0
|
0
|
|
Operating Income |
20
N/A
|
36
+77%
|
60
+68%
|
80
+34%
|
114
+42%
|
121
+7%
|
103
-15%
|
108
+5%
|
121
+12%
|
129
+7%
|
143
+11%
|
94
-35%
|
101
+8%
|
182
+80%
|
205
+13%
|
228
+11%
|
263
+15%
|
287
+9%
|
337
+17%
|
368
+9%
|
|
Pre-Tax Income | |||||||||||||||||||||
Interest Income Expense |
17
|
9
|
7
|
21
|
4
|
(5)
|
8
|
4
|
6
|
6
|
16
|
29
|
20
|
25
|
28
|
57
|
20
|
(11)
|
21
|
0
|
|
Non-Reccuring Items |
(3)
|
(2)
|
(3)
|
(7)
|
(18)
|
(13)
|
(6)
|
(8)
|
(2)
|
(0)
|
0
|
(73)
|
(114)
|
(41)
|
(4)
|
(8)
|
(4)
|
0
|
(20)
|
(20)
|
|
Total Other Income |
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
34
N/A
|
43
+27%
|
63
+48%
|
93
+48%
|
100
+7%
|
103
+3%
|
105
+1%
|
103
-1%
|
125
+21%
|
135
+9%
|
159
+18%
|
49
-69%
|
7
-85%
|
166
+2 147%
|
230
+38%
|
278
+21%
|
279
+0%
|
276
-1%
|
338
+22%
|
348
+3%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
(6)
|
(9)
|
(15)
|
(19)
|
(19)
|
(22)
|
(26)
|
(28)
|
(34)
|
(36)
|
(37)
|
(36)
|
(40)
|
(56)
|
(64)
|
(79)
|
(80)
|
(93)
|
(110)
|
(101)
|
|
Income from Continuing Operations |
27
|
34
|
48
|
74
|
81
|
81
|
78
|
75
|
90
|
99
|
122
|
14
|
(33)
|
110
|
166
|
199
|
199
|
183
|
228
|
247
|
|
Income to Minority Interest |
(2)
|
(4)
|
(6)
|
(7)
|
(8)
|
(9)
|
(11)
|
(13)
|
(14)
|
(17)
|
(18)
|
(22)
|
(22)
|
(20)
|
(23)
|
(25)
|
(28)
|
(32)
|
(39)
|
(42)
|
|
Net Income (Common) |
25
N/A
|
30
+20%
|
42
+40%
|
67
+60%
|
73
+9%
|
72
-1%
|
67
-8%
|
63
-6%
|
76
+21%
|
83
+9%
|
104
+26%
|
(9)
N/A
|
(55)
-543%
|
90
N/A
|
143
+59%
|
175
+22%
|
172
-2%
|
151
-12%
|
189
+25%
|
205
+8%
|
|
EPS (Diluted) |
0.05
N/A
|
0.06
+20%
|
0.07
+17%
|
0.09
+29%
|
0.1
+11%
|
0.1
N/A
|
0.09
-10%
|
0.08
-11%
|
0.1
+25%
|
0.1
N/A
|
0.13
+30%
|
-0.01
N/A
|
-0.06
-500%
|
0.1
N/A
|
0.17
+70%
|
0.2
+18%
|
0.18
-10%
|
0.15
-17%
|
0.18
+20%
|
0.2
+11%
|