Bapcor Ltd
ASX:BAP

Watchlist Manager
Bapcor Ltd Logo
Bapcor Ltd
ASX:BAP
Watchlist
Price: 4.57 AUD 1.11% Market Closed
Market Cap: 1.6B AUD
Have any thoughts about
Bapcor Ltd?
Write Note

Income Statement

Earnings Waterfall
Bapcor Ltd

Revenue
2B AUD
Cost of Revenue
-1.1B AUD
Gross Profit
923.6m AUD
Operating Expenses
-809.5m AUD
Operating Income
114.1m AUD
Other Expenses
-272.4m AUD
Net Income
-158.3m AUD

Income Statement
Bapcor Ltd

Rotate your device to view
Income Statement
Currency: AUD
Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 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
Revenue
Revenue
342
N/A
358
+5%
375
+5%
515
+37%
686
+33%
799
+16%
1 014
+27%
1 195
+18%
1 237
+4%
1 257
+2%
1 297
+3%
1 363
+5%
1 463
+7%
1 644
+12%
1 762
+7%
1 778
+1%
1 842
+4%
1 943
+5%
2 021
+4%
2 038
+1%
2 037
0%
Gross Profit
Cost of Revenue
(198)
(207)
(220)
(295)
(385)
(441)
(556)
(650)
(667)
(669)
(689)
(721)
(782)
(895)
(949)
(953)
(982)
(1 033)
(1 077)
(1 088)
(1 113)
Gross Profit
144
N/A
151
+5%
155
+3%
219
+41%
300
+37%
358
+19%
457
+28%
544
+19%
569
+5%
588
+3%
608
+3%
642
+6%
680
+6%
749
+10%
812
+8%
825
+2%
859
+4%
910
+6%
944
+4%
950
+1%
924
-3%
Operating Income
Operating Expenses
(112)
(118)
(119)
(170)
(232)
(276)
(359)
(427)
(437)
(451)
(461)
(489)
(547)
(586)
(622)
(651)
(663)
(715)
(768)
(779)
(810)
Selling, General & Administrative
(85)
(89)
(92)
(126)
(168)
(197)
(349)
(453)
(422)
(434)
(444)
(449)
(470)
(500)
(468)
(456)
(495)
(530)
(566)
(578)
(610)
Depreciation & Amortization
(4)
(5)
(5)
(6)
(7)
(7)
(10)
(13)
(15)
(16)
(17)
(41)
(78)
(87)
(85)
(85)
(89)
(95)
(97)
(98)
(94)
Other Operating Expenses
(23)
(24)
(22)
(38)
(57)
(72)
(0)
39
(1)
(1)
(0)
1
1
1
(68)
(110)
(79)
(89)
(106)
(103)
(105)
Operating Income
32
N/A
33
+3%
36
+10%
49
+34%
68
+40%
82
+20%
98
+20%
117
+20%
132
+13%
137
+4%
147
+7%
153
+4%
133
-13%
163
+22%
191
+17%
174
-9%
197
+13%
195
-1%
175
-10%
171
-3%
114
-33%
Pre-Tax Income
Interest Income Expense
(16)
(9)
(3)
(4)
(5)
(6)
(10)
(13)
(13)
(14)
(15)
(18)
(20)
(17)
(15)
(17)
(19)
(21)
(27)
(35)
(39)
Non-Reccuring Items
(15)
(10)
(4)
(4)
(1)
(5)
(8)
(5)
(1)
3
3
(1)
(2)
(2)
(4)
0
0
0
0
0
(237)
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
2
N/A
14
+800%
29
+99%
41
+43%
62
+52%
71
+15%
80
+12%
99
+25%
118
+19%
125
+6%
135
+7%
134
0%
111
-17%
144
+29%
171
+19%
157
-8%
178
+13%
174
-2%
148
-15%
136
-8%
(162)
N/A
Net Income
Tax Provision
(1)
(4)
(9)
(13)
(19)
(22)
(26)
(30)
(34)
(36)
(38)
(38)
(33)
(43)
(53)
(48)
(53)
(51)
(42)
(38)
3
Income from Continuing Operations
1
10
20
28
44
50
54
69
84
89
97
96
79
101
119
109
126
123
106
98
(159)
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
Net Income (Common)
1
N/A
10
+818%
20
+93%
28
+43%
44
+56%
50
+14%
64
+29%
82
+29%
95
+15%
96
+2%
97
+1%
97
0%
79
-18%
102
+28%
119
+17%
109
-8%
126
+16%
123
-2%
106
-14%
98
-8%
(158)
N/A
EPS (Diluted)
0.02
N/A
0.06
+200%
0.12
+100%
0.11
-8%
0.18
+64%
0.2
+11%
0.23
+15%
0.29
+26%
0.33
+14%
0.34
+3%
0.34
N/A
0.34
N/A
0.27
-21%
0.31
+15%
0.35
+13%
0.32
-9%
0.37
+16%
0.36
-3%
0.31
-14%
0.29
-6%
-0.47
N/A

See Also

Discover More