Saunders International Ltd
ASX:SND
Income Statement
Earnings Waterfall
Saunders International Ltd
Revenue
|
212.3m
AUD
|
Cost of Revenue
|
-115.9m
AUD
|
Gross Profit
|
96.5m
AUD
|
Operating Expenses
|
-81.3m
AUD
|
Operating Income
|
15.2m
AUD
|
Other Expenses
|
-5.5m
AUD
|
Net Income
|
9.7m
AUD
|
Income Statement
Saunders International Ltd
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 |
62
N/A
|
69
+11%
|
56
-19%
|
46
-18%
|
44
-3%
|
47
+7%
|
53
+11%
|
50
-5%
|
46
-9%
|
51
+11%
|
61
+18%
|
65
+8%
|
69
+6%
|
60
-13%
|
44
-27%
|
40
-8%
|
42
+4%
|
40
-5%
|
46
+15%
|
70
+53%
|
75
+8%
|
61
-19%
|
50
-18%
|
52
+3%
|
66
+29%
|
90
+36%
|
101
+12%
|
94
-7%
|
130
+38%
|
177
+36%
|
201
+14%
|
212
+6%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||
Cost of Revenue |
(3)
|
(5)
|
4
|
4
|
(1)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(14)
|
(29)
|
(23)
|
(16)
|
(15)
|
(16)
|
(16)
|
(22)
|
(40)
|
(46)
|
(35)
|
(26)
|
(28)
|
(37)
|
(54)
|
(59)
|
(52)
|
(88)
|
(119)
|
(115)
|
(116)
|
|
Gross Profit |
59
N/A
|
64
+9%
|
60
-7%
|
50
-16%
|
43
-13%
|
48
+10%
|
53
+10%
|
50
-4%
|
46
-9%
|
50
+9%
|
60
+21%
|
51
-15%
|
40
-22%
|
37
-8%
|
28
-24%
|
25
-10%
|
26
+3%
|
24
-8%
|
24
0%
|
30
+24%
|
29
-2%
|
25
-12%
|
24
-6%
|
24
+0%
|
29
+21%
|
36
+23%
|
42
+18%
|
42
-1%
|
42
+1%
|
57
+35%
|
86
+50%
|
96
+12%
|
|
Operating Income | |||||||||||||||||||||||||||||||||
Operating Expenses |
(51)
|
(58)
|
(55)
|
(45)
|
(38)
|
(43)
|
(50)
|
(46)
|
(39)
|
(44)
|
(53)
|
(44)
|
(31)
|
(28)
|
(22)
|
(21)
|
(22)
|
(22)
|
(23)
|
(29)
|
(32)
|
(32)
|
(26)
|
(26)
|
(27)
|
(31)
|
(35)
|
(35)
|
(34)
|
(45)
|
(72)
|
(81)
|
|
Selling, General & Administrative |
(19)
|
(21)
|
(21)
|
(20)
|
(22)
|
(25)
|
(30)
|
(28)
|
(24)
|
(26)
|
(28)
|
(28)
|
(29)
|
(26)
|
(20)
|
(19)
|
(20)
|
(19)
|
(18)
|
(22)
|
(28)
|
(28)
|
(23)
|
(22)
|
(23)
|
(26)
|
(29)
|
(29)
|
(29)
|
(38)
|
(62)
|
(65)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
Other Operating Expenses |
(31)
|
(36)
|
(33)
|
(24)
|
(15)
|
(18)
|
(19)
|
(17)
|
(15)
|
(17)
|
(25)
|
(15)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(3)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(7)
|
(13)
|
|
Operating Income |
8
N/A
|
7
-16%
|
5
-31%
|
5
-2%
|
6
+21%
|
5
-20%
|
3
-41%
|
5
+76%
|
6
+32%
|
6
+2%
|
7
+12%
|
8
+5%
|
9
+17%
|
9
0%
|
6
-28%
|
4
-30%
|
4
-18%
|
2
-42%
|
1
-67%
|
1
+17%
|
(3)
N/A
|
(6)
-98%
|
(2)
+59%
|
(1)
+40%
|
2
N/A
|
4
+155%
|
7
+68%
|
7
-3%
|
9
+19%
|
12
+42%
|
14
+15%
|
15
+7%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||
Interest Income Expense |
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)
|
|
Non-Reccuring Items |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
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
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
8
N/A
|
7
-18%
|
5
-31%
|
5
0%
|
6
+21%
|
5
-21%
|
3
-41%
|
5
+76%
|
6
+32%
|
7
+20%
|
8
+10%
|
8
-8%
|
9
+20%
|
9
-1%
|
6
-30%
|
4
-30%
|
4
-17%
|
2
-42%
|
1
-38%
|
2
+68%
|
(4)
N/A
|
(6)
-36%
|
(2)
+60%
|
(1)
+41%
|
2
N/A
|
5
+176%
|
8
+58%
|
8
0%
|
9
+16%
|
12
+31%
|
14
+15%
|
15
+7%
|
|
Net Income | |||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
1
|
2
|
1
|
0
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
|
Income from Continuing Operations |
6
|
5
|
3
|
3
|
4
|
3
|
2
|
3
|
4
|
5
|
6
|
5
|
6
|
6
|
4
|
3
|
3
|
2
|
1
|
2
|
(3)
|
(4)
|
(2)
|
(1)
|
1
|
3
|
6
|
6
|
7
|
8
|
9
|
10
|
|
Net Income (Common) |
6
N/A
|
5
-17%
|
3
-35%
|
3
+1%
|
4
+19%
|
3
-21%
|
2
-41%
|
3
+75%
|
4
+35%
|
5
+20%
|
6
+8%
|
5
-8%
|
6
+20%
|
6
-1%
|
4
-30%
|
3
-30%
|
3
-7%
|
2
-38%
|
1
-21%
|
2
+50%
|
(3)
N/A
|
(4)
-41%
|
(2)
+60%
|
(1)
+41%
|
1
N/A
|
3
+173%
|
6
+60%
|
6
+2%
|
7
+16%
|
8
+30%
|
9
+12%
|
10
+2%
|
|
EPS (Diluted) |
0.08
N/A
|
0.06
-25%
|
0.04
-33%
|
0.04
N/A
|
0.05
+25%
|
0.04
-20%
|
0.02
-50%
|
0.04
+100%
|
0.06
+50%
|
0.07
+17%
|
0.07
N/A
|
0.06
-14%
|
0.08
+33%
|
0.07
-13%
|
0.05
-29%
|
0.04
-20%
|
0.04
N/A
|
0.02
-50%
|
0.02
N/A
|
0.02
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.02
+50%
|
-0.01
+50%
|
0.01
N/A
|
0.03
+200%
|
0.05
+67%
|
0.05
N/A
|
0.06
+20%
|
0.08
+33%
|
0.09
+13%
|
0.09
N/A
|