Uniti Group Ltd
ASX:UWL
Income Statement
Earnings Waterfall
Uniti Group Ltd
Revenue
|
214.8m
AUD
|
Cost of Revenue
|
-43.5m
AUD
|
Gross Profit
|
171.3m
AUD
|
Operating Expenses
|
-74.5m
AUD
|
Operating Income
|
96.8m
AUD
|
Other Expenses
|
-42.2m
AUD
|
Net Income
|
54.6m
AUD
|
Income Statement
Uniti Group Ltd
Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
14
N/A
|
33
+132%
|
58
+75%
|
91
+57%
|
160
+76%
|
215
+34%
|
|
Gross Profit | |||||||
Cost of Revenue |
(7)
|
(13)
|
(14)
|
(19)
|
(34)
|
(43)
|
|
Gross Profit |
8
N/A
|
20
+162%
|
44
+120%
|
73
+64%
|
126
+74%
|
171
+36%
|
|
Operating Income | |||||||
Operating Expenses |
(19)
|
(27)
|
(29)
|
(43)
|
(60)
|
(74)
|
|
Selling, General & Administrative |
(9)
|
(11)
|
(17)
|
(23)
|
(29)
|
(35)
|
|
Depreciation & Amortization |
(6)
|
(7)
|
(7)
|
(11)
|
(21)
|
(30)
|
|
Other Operating Expenses |
(4)
|
(7)
|
(5)
|
(9)
|
(10)
|
(10)
|
|
Operating Income |
(11)
N/A
|
(6)
+43%
|
15
N/A
|
30
+98%
|
66
+121%
|
97
+46%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(2)
|
(8)
|
(13)
|
|
Non-Reccuring Items |
(1)
|
0
|
(6)
|
(13)
|
(14)
|
(2)
|
|
Pre-Tax Income |
(14)
N/A
|
(7)
+48%
|
9
N/A
|
16
+83%
|
44
+181%
|
83
+87%
|
|
Net Income | |||||||
Tax Provision |
0
|
6
|
7
|
(1)
|
(15)
|
(28)
|
|
Income from Continuing Operations |
(14)
|
(1)
|
16
|
15
|
29
|
55
|
|
Net Income (Common) |
(14)
N/A
|
(1)
+91%
|
16
N/A
|
15
-8%
|
29
+98%
|
55
+87%
|
|
EPS (Diluted) |
-0.11
N/A
|
0
N/A
|
0.05
N/A
|
0.04
-20%
|
0.05
+25%
|
0.08
+60%
|