Asset Plus Ltd
NZX:APL
Income Statement
Earnings Waterfall
Asset Plus Ltd
Revenue
|
4.7m
NZD
|
Cost of Revenue
|
-1.8m
NZD
|
Gross Profit
|
2.9m
NZD
|
Operating Expenses
|
-1.8m
NZD
|
Operating Income
|
1m
NZD
|
Other Expenses
|
-19.1m
NZD
|
Net Income
|
-18.1m
NZD
|
Income Statement
Asset Plus Ltd
May-2003 | Nov-2003 | May-2004 | Nov-2004 | May-2005 | Nov-2005 | May-2006 | Nov-2006 | May-2007 | Nov-2007 | 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 |
13
N/A
|
17
+28%
|
16
-2%
|
16
-4%
|
18
+13%
|
18
+2%
|
18
+1%
|
20
+9%
|
31
+54%
|
44
+41%
|
40
-9%
|
33
-17%
|
32
-2%
|
28
-12%
|
25
-12%
|
24
-1%
|
25
+3%
|
26
+4%
|
23
-12%
|
16
-29%
|
14
-14%
|
16
+15%
|
16
+2%
|
17
+0%
|
17
+2%
|
17
+1%
|
17
0%
|
17
+1%
|
17
+1%
|
17
-4%
|
15
-9%
|
13
-12%
|
13
-3%
|
14
+11%
|
14
-1%
|
14
-3%
|
14
-1%
|
12
-13%
|
10
-18%
|
6
-35%
|
5
-27%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
(6)
|
(12)
|
(12)
|
(10)
|
(9)
|
(9)
|
(8)
|
(10)
|
(10)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
|
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
|
13
N/A
|
0
N/A
|
11
N/A
|
21
+92%
|
20
-5%
|
18
-10%
|
16
-13%
|
15
-2%
|
17
+10%
|
16
-4%
|
13
-22%
|
9
-28%
|
9
-3%
|
11
+25%
|
11
+0%
|
11
+4%
|
12
+1%
|
12
0%
|
12
+1%
|
12
+3%
|
12
+5%
|
12
-6%
|
10
-11%
|
9
-12%
|
9
+2%
|
10
+12%
|
10
-3%
|
10
-2%
|
10
-3%
|
8
-20%
|
6
-27%
|
3
-38%
|
3
-17%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(7)
|
(8)
|
(15)
|
(6)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
2
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(3)
|
(6)
|
(7)
|
(7)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(8)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
10
N/A
|
14
+32%
|
14
-2%
|
13
-5%
|
13
-2%
|
13
+2%
|
15
+15%
|
14
-8%
|
15
+14%
|
29
+85%
|
28
-1%
|
17
-40%
|
16
-4%
|
15
-5%
|
13
-14%
|
13
-3%
|
15
+13%
|
15
+3%
|
12
-23%
|
7
-44%
|
6
-15%
|
8
+42%
|
9
+11%
|
9
+7%
|
10
+2%
|
9
-3%
|
9
+2%
|
9
-1%
|
10
+3%
|
9
-9%
|
12
+39%
|
7
-39%
|
8
+4%
|
9
+21%
|
9
-3%
|
8
-9%
|
8
-4%
|
6
-23%
|
4
-39%
|
2
-58%
|
1
-32%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(6)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(10)
|
22
|
(10)
|
(28)
|
(45)
|
(34)
|
(20)
|
(13)
|
(28)
|
(49)
|
(43)
|
(12)
|
(4)
|
(7)
|
1
|
(2)
|
(2)
|
0
|
0
|
(3)
|
(4)
|
(3)
|
(9)
|
(8)
|
(4)
|
(3)
|
(21)
|
(12)
|
8
|
(1)
|
(3)
|
(3)
|
(15)
|
(19)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(3)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
0
|
0
|
4
|
8
|
22
|
17
|
32
|
32
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
4
N/A
|
6
+37%
|
5
-13%
|
4
-16%
|
3
-23%
|
3
-16%
|
4
+44%
|
3
-12%
|
38
+1 001%
|
50
+32%
|
0
-99%
|
(28)
N/A
|
(17)
+37%
|
(4)
+76%
|
(0)
+89%
|
(15)
-3 019%
|
(29)
-93%
|
(6)
+80%
|
16
N/A
|
34
+108%
|
30
-12%
|
9
-70%
|
7
-22%
|
7
+4%
|
10
+34%
|
9
-5%
|
7
-28%
|
4
-37%
|
4
+4%
|
4
-12%
|
4
-5%
|
4
-5%
|
3
-3%
|
(13)
N/A
|
(4)
+71%
|
16
N/A
|
7
-58%
|
3
-49%
|
0
-91%
|
(14)
N/A
|
(18)
-34%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(9)
|
(12)
|
2
|
6
|
(4)
|
(9)
|
(17)
|
0
|
17
|
3
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
Income from Continuing Operations |
6
|
7
|
6
|
5
|
4
|
4
|
5
|
5
|
29
|
38
|
2
|
(22)
|
(22)
|
(13)
|
(17)
|
(15)
|
(11)
|
(2)
|
16
|
33
|
29
|
8
|
6
|
6
|
9
|
8
|
6
|
3
|
3
|
3
|
4
|
4
|
3
|
(15)
|
(5)
|
16
|
7
|
3
|
1
|
(13)
|
(18)
|
|
Income to Minority Interest |
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
|
|
Net Income (Common) |
6
N/A
|
7
+23%
|
6
-17%
|
5
-9%
|
4
-28%
|
4
-6%
|
5
+39%
|
5
-5%
|
29
+505%
|
38
+32%
|
2
-94%
|
(22)
N/A
|
(22)
+1%
|
(13)
+39%
|
(17)
-30%
|
(15)
+15%
|
(11)
+22%
|
(2)
+80%
|
16
N/A
|
33
+102%
|
29
-13%
|
8
-73%
|
6
-25%
|
6
+11%
|
5
-20%
|
8
+65%
|
6
-30%
|
3
-47%
|
3
-4%
|
3
+5%
|
4
+26%
|
4
-2%
|
3
-31%
|
(15)
N/A
|
(5)
+65%
|
16
N/A
|
7
-57%
|
3
-58%
|
1
-76%
|
(13)
N/A
|
(18)
-38%
|
|
EPS (Diluted) |
0.06
N/A
|
0.06
N/A
|
0.06
N/A
|
0.05
-17%
|
0.03
-40%
|
0.03
N/A
|
0.04
+33%
|
0.05
+25%
|
0.12
+140%
|
0.2
+67%
|
0.01
-95%
|
-0.12
N/A
|
-0.12
N/A
|
-0.07
+42%
|
-0.09
-29%
|
-0.1
-11%
|
-0.07
+30%
|
-0.01
+86%
|
0.1
N/A
|
0.2
+100%
|
0.18
-10%
|
0.05
-72%
|
0.04
-20%
|
0.04
N/A
|
0.05
+25%
|
0.05
N/A
|
0.04
-20%
|
0.02
-50%
|
0.01
-50%
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
-0.08
N/A
|
-0.03
+63%
|
0.06
N/A
|
0.02
-67%
|
0.01
-50%
|
0
N/A
|
-0.04
N/A
|
-0.05
-25%
|