Stride Property Ltd
NZX:SPG
Income Statement
Earnings Waterfall
Stride Property Ltd
Revenue
|
96.8m
NZD
|
Cost of Revenue
|
-24.8m
NZD
|
Gross Profit
|
72.1m
NZD
|
Operating Expenses
|
1.2m
NZD
|
Operating Income
|
73.3m
NZD
|
Other Expenses
|
-187.4m
NZD
|
Net Income
|
-114.1m
NZD
|
Income Statement
Stride Property Ltd
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 |
59
N/A
|
59
+0%
|
58
-1%
|
59
+2%
|
62
+5%
|
62
+0%
|
61
-2%
|
60
-2%
|
66
+11%
|
69
+5%
|
65
-7%
|
72
+12%
|
65
-10%
|
70
+7%
|
77
+9%
|
71
-7%
|
67
-7%
|
63
-6%
|
64
+3%
|
80
+25%
|
79
-1%
|
80
+1%
|
94
+18%
|
97
+3%
|
|
Gross Profit | |||||||||||||||||||||||||
Cost of Revenue |
(6)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
(14)
|
(8)
|
(13)
|
(19)
|
(18)
|
(16)
|
(15)
|
(17)
|
(21)
|
(23)
|
(24)
|
(24)
|
(25)
|
|
Gross Profit |
53
N/A
|
54
+2%
|
54
-1%
|
55
+2%
|
57
+5%
|
58
+1%
|
57
-2%
|
56
-2%
|
62
+10%
|
63
+2%
|
58
-8%
|
58
+0%
|
58
-1%
|
57
-1%
|
57
+1%
|
54
-6%
|
50
-7%
|
47
-6%
|
48
+1%
|
60
+25%
|
56
-6%
|
56
+0%
|
71
+26%
|
72
+2%
|
|
Operating Income | |||||||||||||||||||||||||
Operating Expenses |
(6)
|
(6)
|
(0)
|
(0)
|
(7)
|
(6)
|
(5)
|
(5)
|
(6)
|
(13)
|
(7)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(4)
|
1
|
4
|
2
|
2
|
0
|
(0)
|
1
|
|
Selling, General & Administrative |
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(7)
|
(8)
|
(10)
|
(12)
|
(14)
|
(13)
|
(17)
|
(19)
|
(20)
|
(21)
|
(21)
|
(20)
|
(23)
|
(22)
|
(23)
|
(24)
|
(23)
|
|
Research & Development |
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)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
Other Operating Expenses |
0
|
0
|
7
|
7
|
2
|
1
|
1
|
2
|
2
|
(3)
|
5
|
14
|
13
|
14
|
16
|
18
|
18
|
22
|
25
|
25
|
24
|
23
|
24
|
24
|
|
Operating Income |
47
N/A
|
48
+2%
|
53
+12%
|
54
+2%
|
51
-7%
|
52
+4%
|
53
+0%
|
51
-3%
|
55
+8%
|
50
-10%
|
51
+2%
|
57
+12%
|
57
0%
|
54
-5%
|
54
0%
|
51
-4%
|
46
-10%
|
48
+4%
|
52
+8%
|
62
+19%
|
58
-6%
|
57
-3%
|
71
+25%
|
73
+4%
|
|
Pre-Tax Income | |||||||||||||||||||||||||
Interest Income Expense |
(20)
|
(18)
|
0
|
7
|
3
|
9
|
25
|
33
|
46
|
38
|
11
|
16
|
41
|
51
|
28
|
19
|
(43)
|
(22)
|
87
|
100
|
81
|
(34)
|
(181)
|
(195)
|
|
Non-Reccuring Items |
(1)
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
(3)
|
0
|
0
|
1
|
2
|
1
|
(0)
|
0
|
(2)
|
(3)
|
2
|
(6)
|
(14)
|
(17)
|
0
|
12
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
26
N/A
|
30
+16%
|
54
+78%
|
61
+14%
|
49
-20%
|
57
+17%
|
77
+35%
|
84
+8%
|
99
+18%
|
88
-11%
|
62
-29%
|
74
+20%
|
101
+36%
|
106
+5%
|
81
-23%
|
70
-14%
|
1
-99%
|
23
+2 377%
|
141
+504%
|
156
+10%
|
125
-20%
|
6
-95%
|
(110)
N/A
|
(110)
+0%
|
|
Net Income | |||||||||||||||||||||||||
Tax Provision |
(5)
|
(5)
|
(8)
|
(9)
|
(7)
|
(8)
|
(8)
|
(7)
|
(9)
|
(8)
|
(8)
|
(11)
|
(6)
|
(4)
|
(5)
|
(7)
|
(1)
|
1
|
(9)
|
(14)
|
(12)
|
(8)
|
(7)
|
(4)
|
|
Income from Continuing Operations |
21
|
25
|
46
|
52
|
42
|
49
|
69
|
77
|
89
|
79
|
54
|
63
|
95
|
102
|
76
|
63
|
(0)
|
25
|
132
|
142
|
112
|
(2)
|
(117)
|
(114)
|
|
Net Income (Common) |
21
N/A
|
25
+19%
|
46
+84%
|
52
+14%
|
42
-20%
|
49
+18%
|
69
+40%
|
77
+12%
|
92
+20%
|
82
-12%
|
53
-35%
|
63
+19%
|
95
+50%
|
102
+7%
|
76
-25%
|
73
-4%
|
25
-66%
|
39
+56%
|
132
+234%
|
142
+8%
|
112
-21%
|
(2)
N/A
|
(117)
-4 870%
|
(114)
+2%
|
|
EPS (Diluted) |
0.08
N/A
|
0.1
+25%
|
0.18
+80%
|
0.2
+11%
|
0.14
-30%
|
0.17
+21%
|
0.23
+35%
|
0.25
+9%
|
0.27
+8%
|
0.23
-15%
|
0.15
-35%
|
0.17
+13%
|
0.26
+53%
|
0.28
+8%
|
0.21
-25%
|
0.2
-5%
|
0.06
-70%
|
0.1
+67%
|
0.33
+230%
|
0.31
-6%
|
0.23
-26%
|
0
N/A
|
-0.22
N/A
|
-0.21
+5%
|