TechnologyOne Ltd
ASX:TNE
Income Statement
Earnings Waterfall
TechnologyOne Ltd
Revenue
|
429.4m
AUD
|
Cost of Revenue
|
-55.9m
AUD
|
Gross Profit
|
373.5m
AUD
|
Operating Expenses
|
-253.5m
AUD
|
Operating Income
|
120m
AUD
|
Other Expenses
|
-17.1m
AUD
|
Net Income
|
102.9m
AUD
|
Income Statement
TechnologyOne Ltd
Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
35
N/A
|
35
+1%
|
51
+44%
|
50
-1%
|
54
+8%
|
61
+14%
|
65
+6%
|
73
+12%
|
77
+5%
|
87
+13%
|
109
+25%
|
114
+5%
|
121
+6%
|
125
+3%
|
134
+7%
|
145
+8%
|
152
+5%
|
156
+3%
|
163
+4%
|
167
+3%
|
177
+6%
|
185
+4%
|
192
+4%
|
194
+2%
|
215
+10%
|
226
+6%
|
246
+9%
|
259
+5%
|
272
+5%
|
282
+4%
|
253
-10%
|
259
+2%
|
285
+10%
|
295
+3%
|
298
+1%
|
305
+2%
|
311
+2%
|
339
+9%
|
368
+9%
|
397
+8%
|
429
+8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
(18)
|
(19)
|
(21)
|
(25)
|
(27)
|
(32)
|
(34)
|
(34)
|
(39)
|
(36)
|
(37)
|
(39)
|
(39)
|
(39)
|
(42)
|
(41)
|
(42)
|
(47)
|
(53)
|
(56)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
72
N/A
|
0
N/A
|
167
N/A
|
172
+3%
|
174
+1%
|
190
+9%
|
200
+5%
|
214
+7%
|
226
+5%
|
237
+5%
|
243
+2%
|
217
-11%
|
222
+2%
|
246
+11%
|
256
+4%
|
260
+2%
|
262
+1%
|
270
+3%
|
297
+10%
|
321
+8%
|
344
+7%
|
374
+9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(38)
|
(38)
|
(39)
|
(39)
|
(41)
|
(46)
|
(50)
|
(56)
|
(59)
|
(69)
|
(87)
|
(97)
|
(102)
|
(104)
|
(113)
|
(122)
|
(128)
|
(133)
|
(137)
|
(132)
|
(145)
|
(132)
|
(134)
|
(136)
|
(146)
|
(157)
|
(163)
|
(173)
|
(181)
|
(186)
|
(193)
|
(184)
|
(171)
|
(178)
|
(176)
|
(168)
|
(171)
|
(193)
|
(208)
|
(229)
|
(253)
|
|
Selling, General & Administrative |
(27)
|
(26)
|
(28)
|
(28)
|
(29)
|
(34)
|
(37)
|
(41)
|
(44)
|
(51)
|
(63)
|
(71)
|
(75)
|
(74)
|
(78)
|
(101)
|
(124)
|
(129)
|
(132)
|
(127)
|
(140)
|
(129)
|
(131)
|
(134)
|
(143)
|
(154)
|
(160)
|
(170)
|
(177)
|
(181)
|
(188)
|
(180)
|
(165)
|
(166)
|
(158)
|
(146)
|
(145)
|
(161)
|
(170)
|
(184)
|
(200)
|
|
Research & Development |
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(13)
|
(13)
|
(14)
|
(17)
|
(21)
|
(24)
|
(25)
|
(25)
|
(27)
|
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
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(6)
|
(7)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(13)
|
(19)
|
(22)
|
(26)
|
(32)
|
(38)
|
(46)
|
(54)
|
|
Other Operating Expenses |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(15)
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(4)
N/A
|
(3)
+28%
|
12
N/A
|
11
-8%
|
13
+19%
|
16
+20%
|
15
-4%
|
17
+15%
|
18
+5%
|
18
-3%
|
22
+23%
|
17
-22%
|
19
+11%
|
21
+14%
|
22
+1%
|
23
+7%
|
24
+4%
|
23
-5%
|
27
+16%
|
29
+10%
|
32
+11%
|
35
+8%
|
38
+10%
|
37
-3%
|
44
+18%
|
43
-3%
|
52
+21%
|
53
+2%
|
57
+8%
|
57
+1%
|
24
-58%
|
37
+58%
|
75
+100%
|
78
+3%
|
83
+7%
|
95
+14%
|
99
+4%
|
104
+5%
|
113
+9%
|
115
+1%
|
120
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
3
|
5
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
(0)
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
|
Non-Reccuring Items |
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
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
13
|
11
|
(4)
|
1
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
0
|
(1)
|
1
|
1
|
2
|
3
|
3
|
1
|
2
|
1
|
0
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
8
|
8
|
|
Pre-Tax Income |
10
N/A
|
11
+8%
|
13
+20%
|
12
-6%
|
14
+17%
|
17
+17%
|
16
-4%
|
19
+14%
|
20
+7%
|
19
-3%
|
23
+20%
|
19
-17%
|
20
+6%
|
22
+9%
|
23
+5%
|
26
+9%
|
27
+5%
|
27
+1%
|
30
+13%
|
32
+5%
|
35
+10%
|
37
+5%
|
40
+9%
|
39
-3%
|
46
+20%
|
45
-4%
|
53
+20%
|
54
+2%
|
58
+7%
|
58
+0%
|
25
-57%
|
39
+56%
|
76
+97%
|
78
+2%
|
82
+6%
|
94
+14%
|
98
+4%
|
103
+5%
|
112
+9%
|
123
+9%
|
130
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(11)
|
(10)
|
(12)
|
(12)
|
(14)
|
(14)
|
(3)
|
(7)
|
(18)
|
(18)
|
(20)
|
(22)
|
(25)
|
(26)
|
(23)
|
(26)
|
(27)
|
|
Income from Continuing Operations |
7
|
8
|
10
|
9
|
11
|
12
|
12
|
15
|
15
|
15
|
17
|
14
|
16
|
18
|
18
|
20
|
20
|
20
|
24
|
25
|
27
|
28
|
31
|
30
|
36
|
34
|
41
|
42
|
44
|
45
|
22
|
31
|
58
|
60
|
63
|
72
|
73
|
78
|
89
|
97
|
103
|
|
Net Income (Common) |
7
N/A
|
8
+8%
|
10
+23%
|
9
-3%
|
11
+15%
|
12
+15%
|
12
+1%
|
15
+18%
|
15
+2%
|
15
-2%
|
17
+19%
|
14
-18%
|
16
+11%
|
18
+11%
|
18
+2%
|
20
+10%
|
20
+5%
|
20
N/A
|
24
+15%
|
25
+6%
|
27
+9%
|
28
+4%
|
31
+10%
|
30
-3%
|
36
+19%
|
34
-4%
|
41
+21%
|
42
+2%
|
44
+6%
|
45
+0%
|
22
-51%
|
31
+45%
|
58
+86%
|
60
+2%
|
63
+6%
|
72
+15%
|
73
+1%
|
78
+7%
|
89
+14%
|
97
+9%
|
103
+6%
|
|
EPS (Diluted) |
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.04
-20%
|
0.05
+25%
|
0.06
+20%
|
0.06
N/A
|
0.06
N/A
|
0.06
N/A
|
0.06
N/A
|
0.07
+17%
|
0.08
+14%
|
0.09
+13%
|
0.09
N/A
|
0.1
+11%
|
0.1
N/A
|
0.11
+10%
|
0.1
-9%
|
0.13
+30%
|
0.12
-8%
|
0.14
+17%
|
0.15
+7%
|
0.07
-53%
|
0.1
+43%
|
0.18
+80%
|
0.19
+6%
|
0.2
+5%
|
0.23
+15%
|
0.23
N/A
|
0.24
+4%
|
0.27
+13%
|
0.3
+11%
|
0.32
+7%
|