Seek Ltd
ASX:SEK
Income Statement
Earnings Waterfall
Seek Ltd
Revenue
|
1.2B
AUD
|
Cost of Revenue
|
-7.1m
AUD
|
Gross Profit
|
1.2B
AUD
|
Operating Expenses
|
-830.6m
AUD
|
Operating Income
|
357.7m
AUD
|
Other Expenses
|
-276.9m
AUD
|
Net Income
|
80.8m
AUD
|
Income Statement
Seek Ltd
Jun-2006 | Dec-2006 | 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 |
109
N/A
|
132
+21%
|
159
+20%
|
188
+18%
|
212
+12%
|
220
+4%
|
210
-5%
|
231
+10%
|
282
+22%
|
310
+10%
|
345
+11%
|
395
+14%
|
445
+13%
|
467
+5%
|
527
+13%
|
639
+21%
|
724
+13%
|
783
+8%
|
873
+12%
|
960
+10%
|
965
+1%
|
972
+1%
|
1 053
+8%
|
1 193
+13%
|
1 315
+10%
|
1 447
+10%
|
1 557
+8%
|
1 674
+8%
|
651
-61%
|
977
+50%
|
760
-22%
|
1 278
+68%
|
1 117
-13%
|
1 226
+10%
|
1 225
0%
|
1 195
-2%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(8)
|
(16)
|
(23)
|
(28)
|
(30)
|
(32)
|
(35)
|
(20)
|
(12)
|
(23)
|
(29)
|
(29)
|
(29)
|
(35)
|
(39)
|
(45)
|
(64)
|
(110)
|
(137)
|
(176)
|
(229)
|
(330)
|
(4)
|
(6)
|
(4)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
Gross Profit |
107
N/A
|
129
+21%
|
155
+20%
|
185
+19%
|
207
+12%
|
215
+4%
|
202
-6%
|
216
+7%
|
259
+20%
|
283
+9%
|
315
+11%
|
363
+15%
|
410
+13%
|
447
+9%
|
516
+15%
|
617
+20%
|
695
+13%
|
754
+8%
|
843
+12%
|
924
+10%
|
926
+0%
|
928
+0%
|
989
+7%
|
1 083
+9%
|
1 178
+9%
|
1 271
+8%
|
1 329
+5%
|
1 344
+1%
|
646
-52%
|
971
+50%
|
756
-22%
|
1 270
+68%
|
1 110
-13%
|
1 219
+10%
|
1 218
0%
|
1 188
-2%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(58)
|
(67)
|
(76)
|
(89)
|
(101)
|
(105)
|
(117)
|
(130)
|
(151)
|
(162)
|
(190)
|
(215)
|
(259)
|
(252)
|
(315)
|
(221)
|
(434)
|
(487)
|
(552)
|
(590)
|
(615)
|
(633)
|
(676)
|
(725)
|
(837)
|
(906)
|
(971)
|
(990)
|
(484)
|
(714)
|
(530)
|
(849)
|
(730)
|
(801)
|
(825)
|
(831)
|
|
Selling, General & Administrative |
(58)
|
(67)
|
(76)
|
(90)
|
(101)
|
(105)
|
(117)
|
(135)
|
(151)
|
(168)
|
(190)
|
(215)
|
(259)
|
(281)
|
(315)
|
(382)
|
(431)
|
(487)
|
(551)
|
(571)
|
(570)
|
(592)
|
(622)
|
(696)
|
(770)
|
(833)
|
(885)
|
(889)
|
(414)
|
(612)
|
(446)
|
(725)
|
(636)
|
(716)
|
(715)
|
(724)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(40)
|
(41)
|
(53)
|
(32)
|
(68)
|
(75)
|
(86)
|
(111)
|
(77)
|
(118)
|
(84)
|
(128)
|
(90)
|
(96)
|
(107)
|
(119)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
6
|
0
|
0
|
0
|
29
|
0
|
161
|
(3)
|
0
|
(1)
|
0
|
(6)
|
0
|
(1)
|
4
|
0
|
3
|
0
|
10
|
7
|
16
|
(1)
|
4
|
(5)
|
11
|
(2)
|
12
|
|
Operating Income |
49
N/A
|
62
+27%
|
79
+28%
|
95
+20%
|
106
+11%
|
110
+4%
|
85
-23%
|
86
+1%
|
108
+25%
|
121
+12%
|
125
+3%
|
147
+18%
|
151
+2%
|
195
+29%
|
201
+3%
|
396
+97%
|
261
-34%
|
267
+2%
|
292
+9%
|
335
+15%
|
311
-7%
|
295
-5%
|
313
+6%
|
358
+14%
|
342
-5%
|
365
+7%
|
358
-2%
|
354
-1%
|
162
-54%
|
257
+58%
|
226
-12%
|
421
+87%
|
380
-10%
|
418
+10%
|
394
-6%
|
358
-9%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
(7)
|
(9)
|
(2)
|
5
|
12
|
8
|
4
|
4
|
3
|
(2)
|
(8)
|
(9)
|
(10)
|
(8)
|
(23)
|
(19)
|
(22)
|
(22)
|
(38)
|
20
|
(6)
|
(70)
|
(101)
|
(60)
|
(88)
|
(42)
|
(66)
|
(38)
|
(58)
|
(94)
|
(216)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
6
|
0
|
0
|
0
|
29
|
0
|
161
|
0
|
0
|
100
|
100
|
266
|
264
|
(8)
|
146
|
146
|
(189)
|
(187)
|
(4)
|
(4)
|
(205)
|
(205)
|
(46)
|
(48)
|
0
|
0
|
(4)
|
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
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
49
N/A
|
62
+28%
|
80
+28%
|
96
+20%
|
107
+12%
|
104
-3%
|
80
-23%
|
84
+4%
|
119
+42%
|
132
+11%
|
133
+0%
|
152
+14%
|
185
+22%
|
198
+7%
|
360
+82%
|
388
+8%
|
252
-35%
|
357
+42%
|
384
+7%
|
578
+50%
|
557
-4%
|
265
-52%
|
437
+65%
|
466
+6%
|
173
-63%
|
172
-1%
|
284
+65%
|
249
-12%
|
(102)
N/A
|
(36)
+65%
|
138
N/A
|
308
+123%
|
342
+11%
|
360
+5%
|
296
-18%
|
142
-52%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||
Tax Provision |
(15)
|
(19)
|
(24)
|
(28)
|
(30)
|
(30)
|
(25)
|
(25)
|
(30)
|
(32)
|
(36)
|
(40)
|
(47)
|
(52)
|
(52)
|
(52)
|
(53)
|
(64)
|
(69)
|
(162)
|
(157)
|
(69)
|
(75)
|
(82)
|
(83)
|
(86)
|
(86)
|
(73)
|
(21)
|
(38)
|
(34)
|
(77)
|
(101)
|
(111)
|
(93)
|
(39)
|
|
Income from Continuing Operations |
34
|
43
|
56
|
67
|
76
|
73
|
55
|
59
|
90
|
101
|
97
|
112
|
138
|
146
|
308
|
337
|
198
|
294
|
315
|
416
|
399
|
196
|
362
|
384
|
90
|
87
|
198
|
176
|
(123)
|
(73)
|
105
|
231
|
241
|
249
|
203
|
103
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(8)
|
(13)
|
(21)
|
(28)
|
(27)
|
(34)
|
(43)
|
(42)
|
(30)
|
(22)
|
(23)
|
(38)
|
(39)
|
(18)
|
(20)
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
34
N/A
|
43
+27%
|
56
+28%
|
67
+21%
|
76
+14%
|
73
-4%
|
55
-24%
|
59
+7%
|
90
+51%
|
101
+13%
|
97
-4%
|
109
+13%
|
132
+20%
|
139
+5%
|
300
+117%
|
344
+15%
|
196
-43%
|
267
+37%
|
281
+5%
|
374
+33%
|
357
-4%
|
166
-53%
|
340
+105%
|
361
+6%
|
52
-86%
|
47
-10%
|
180
+283%
|
157
-13%
|
(113)
N/A
|
(46)
+59%
|
752
N/A
|
840
+12%
|
169
-80%
|
1 059
+527%
|
1 024
-3%
|
81
-92%
|
|
EPS (Diluted) |
0.12
N/A
|
0.15
+25%
|
0.19
+27%
|
0.23
+21%
|
0.26
+13%
|
0.25
-4%
|
0.19
-24%
|
0.19
N/A
|
0.27
+42%
|
0.3
+11%
|
0.28
-7%
|
0.32
+14%
|
0.39
+22%
|
0.4
+3%
|
0.88
+120%
|
1
+14%
|
0.56
-44%
|
0.76
+36%
|
0.8
+5%
|
1.07
+34%
|
1.02
-5%
|
0.47
-54%
|
0.97
+106%
|
1.02
+5%
|
0.14
-86%
|
0.13
-7%
|
0.5
+285%
|
0.43
-14%
|
-0.32
N/A
|
-0.13
+59%
|
2.11
N/A
|
2.36
+12%
|
0.47
-80%
|
2.97
+532%
|
2.86
-4%
|
0.22
-92%
|