Wagners Holding Company Ltd
ASX:WGN
Wagners Holding Company Ltd
ASX:WGN
Price:
4.47
AUD
1.59%
Market Closed
Market Cap:
AU$892.7m
Income Statement
Earnings Waterfall
Wagners Holding Company Ltd
Wagners Holding Company Ltd
Income Statement
Wagners Holding Company Ltd
Wagners Holding Company Ltd
Currency: AUD
| Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
8
|
0
|
6
|
2
|
9
|
4
|
10
|
4
|
9
|
5
|
12
|
6
|
13
|
6
|
0
|
|
| Revenue |
232
N/A
|
236
+2%
|
237
+0%
|
235
-1%
|
250
+6%
|
282
+13%
|
321
+14%
|
337
+5%
|
337
+0%
|
385
+14%
|
475
+23%
|
520
+9%
|
482
-7%
|
442
-8%
|
431
-3%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(136)
|
(145)
|
(142)
|
(145)
|
(160)
|
(177)
|
(200)
|
(217)
|
(229)
|
(268)
|
(324)
|
(352)
|
(327)
|
(298)
|
(286)
|
|
| Gross Profit |
95
N/A
|
91
-4%
|
94
+4%
|
90
-5%
|
90
0%
|
105
+17%
|
120
+14%
|
120
0%
|
108
-10%
|
117
+8%
|
151
+29%
|
168
+11%
|
154
-8%
|
144
-7%
|
145
+1%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(58)
|
(62)
|
(71)
|
(80)
|
(82)
|
(89)
|
(98)
|
(99)
|
(92)
|
(107)
|
(135)
|
(137)
|
(120)
|
(110)
|
(108)
|
|
| Selling, General & Administrative |
(42)
|
(44)
|
(52)
|
(57)
|
(58)
|
(65)
|
(72)
|
(71)
|
(64)
|
(69)
|
(85)
|
(94)
|
(88)
|
(74)
|
(80)
|
|
| Depreciation & Amortization |
(11)
|
(12)
|
(13)
|
(16)
|
(19)
|
(21)
|
(23)
|
(24)
|
(24)
|
(26)
|
(28)
|
(29)
|
(27)
|
(26)
|
(24)
|
|
| Other Operating Expenses |
(5)
|
(6)
|
(6)
|
(7)
|
(5)
|
(3)
|
(3)
|
(4)
|
(4)
|
(12)
|
(22)
|
(14)
|
(4)
|
(10)
|
(3)
|
|
| Operating Income |
37
N/A
|
29
-23%
|
23
-20%
|
10
-54%
|
8
-25%
|
16
+108%
|
22
+35%
|
21
-3%
|
16
-25%
|
10
-35%
|
16
+56%
|
31
+95%
|
35
+11%
|
34
-2%
|
37
+9%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(6)
|
(4)
|
(6)
|
(7)
|
(9)
|
(13)
|
(8)
|
(4)
|
(4)
|
(7)
|
(12)
|
(15)
|
(12)
|
(7)
|
(7)
|
|
| Non-Reccuring Items |
(4)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(9)
|
(3)
|
0
|
|
| Gain/Loss on Disposition of Assets |
1
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
2
|
|
| Total Other Income |
2
|
1
|
0
|
(1)
|
1
|
0
|
2
|
4
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
|
| Pre-Tax Income |
30
N/A
|
27
-11%
|
19
-30%
|
4
-77%
|
(0)
N/A
|
4
N/A
|
17
+346%
|
22
+28%
|
10
-51%
|
3
-70%
|
6
+77%
|
12
+112%
|
17
+43%
|
28
+66%
|
33
+16%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(6)
|
(11)
|
(6)
|
0
|
0
|
(1)
|
(4)
|
(6)
|
(3)
|
(1)
|
(2)
|
(5)
|
(7)
|
(8)
|
(10)
|
|
| Income from Continuing Operations |
25
|
16
|
13
|
5
|
0
|
3
|
12
|
16
|
8
|
2
|
3
|
7
|
10
|
20
|
23
|
|
| Net Income (Common) |
25
N/A
|
16
-35%
|
13
-20%
|
5
-64%
|
0
-96%
|
3
+1 346%
|
12
+346%
|
16
+27%
|
8
-52%
|
2
-72%
|
3
+46%
|
7
+115%
|
10
+53%
|
20
+93%
|
23
+15%
|
|
| EPS (Diluted) |
0.17
N/A
|
0.1
-41%
|
0.08
-20%
|
0.03
-63%
|
0
N/A
|
0.01
N/A
|
0.07
+600%
|
0.08
+14%
|
0.04
-50%
|
0.01
-75%
|
0.02
+100%
|
0.03
+50%
|
0.05
+67%
|
0.1
+100%
|
0.12
+20%
|
|
Switch to:
Switch to:
See Also
Discover More
