NRW Holdings Ltd
ASX:NWH

Watchlist Manager
NRW Holdings Ltd Logo
NRW Holdings Ltd
ASX:NWH
Watchlist
Price: 3.82 AUD Market Closed
Market Cap: 1.7B AUD
Have any thoughts about
NRW Holdings Ltd?
Write Note

Income Statement

Earnings Waterfall
NRW Holdings Ltd

Revenue
2.9B AUD
Cost of Revenue
-1.3B AUD
Gross Profit
1.6B AUD
Operating Expenses
-1.5B AUD
Operating Income
133.7m AUD
Other Expenses
-28.6m AUD
Net Income
105.1m AUD

Income Statement
NRW Holdings Ltd

Rotate your device to view
Income Statement
Currency: AUD
Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 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
510
N/A
511
+0%
610
+19%
696
+14%
745
+7%
1 002
+34%
1 359
+36%
1 559
+15%
1 374
-12%
1 085
-21%
1 135
+5%
1 184
+4%
776
-34%
356
-54%
288
-19%
309
+7%
345
+12%
486
+41%
685
+41%
867
+26%
1 078
+24%
1 368
+27%
2 004
+47%
2 358
+18%
2 221
-6%
2 199
-1%
2 367
+8%
2 589
+9%
2 667
+3%
2 761
+4%
2 913
+6%
Gross Profit
Cost of Revenue
(180)
(202)
(223)
(208)
(257)
(368)
(461)
(556)
(541)
(431)
(420)
(466)
(375)
(180)
(88)
(96)
(109)
(181)
(293)
(377)
(483)
(605)
(833)
(971)
(943)
(978)
(1 100)
(1 183)
(1 175)
(1 204)
(1 275)
Gross Profit
330
N/A
310
-6%
387
+25%
488
+26%
488
+0%
634
+30%
898
+42%
1 004
+12%
834
-17%
654
-22%
715
+9%
718
+1%
401
-44%
176
-56%
200
+14%
213
+6%
236
+11%
305
+29%
393
+29%
490
+25%
595
+21%
763
+28%
1 172
+54%
1 388
+18%
1 278
-8%
1 221
-4%
1 268
+4%
1 406
+11%
1 492
+6%
1 557
+4%
1 638
+5%
Operating Income
Operating Expenses
(270)
(257)
(325)
(422)
(424)
(531)
(744)
(841)
(714)
(573)
(645)
(710)
(522)
(262)
(176)
(182)
(206)
(272)
(352)
(421)
(512)
(700)
(1 059)
(1 297)
(1 204)
(1 120)
(1 152)
(1 266)
(1 355)
(1 422)
(1 504)
Selling, General & Administrative
(225)
(211)
(248)
(338)
(372)
(475)
(664)
(766)
(653)
(512)
(581)
(650)
(472)
(226)
(148)
(158)
(176)
(233)
(297)
(357)
(441)
(567)
(914)
(1 110)
(992)
(940)
(995)
(1 103)
(1 170)
(1 231)
(1 277)
Depreciation & Amortization
(12)
(9)
(24)
(32)
(25)
(32)
(40)
(44)
(49)
(51)
(53)
(53)
(44)
(32)
(24)
(26)
(27)
(35)
(48)
(56)
(62)
(87)
(122)
(165)
(165)
(147)
(121)
(120)
(128)
(136)
(146)
Other Operating Expenses
(34)
(36)
(53)
(52)
(27)
(24)
(40)
(32)
(12)
(10)
(10)
(7)
(6)
(4)
(3)
1
(3)
(4)
(7)
(7)
(9)
(47)
(23)
(22)
(47)
(33)
(36)
(42)
(56)
(55)
(82)
Operating Income
60
N/A
53
-12%
62
+18%
66
+6%
65
-2%
103
+59%
154
+50%
162
+5%
120
-26%
81
-33%
70
-13%
8
-89%
(121)
N/A
(87)
+28%
24
N/A
31
+28%
30
-4%
33
+11%
41
+25%
69
+68%
83
+20%
63
-24%
113
+80%
91
-20%
74
-18%
102
+38%
116
+14%
140
+21%
137
-3%
135
-1%
134
-1%
Pre-Tax Income
Interest Income Expense
(8)
(8)
(9)
(7)
(6)
(8)
(13)
(17)
(15)
(13)
(14)
(13)
(12)
(12)
(10)
(8)
(6)
(6)
(5)
(5)
(9)
(11)
(13)
4
(12)
(24)
(8)
(19)
(15)
(18)
5
Non-Reccuring Items
0
0
(3)
0
0
0
0
0
0
(5)
(5)
(133)
(156)
(22)
6
0
0
0
0
0
(28)
0
0
0
0
0
0
(25)
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
1
0
2
0
1
Total Other Income
(0)
0
0
0
0
(0)
(0)
0
0
0
0
(2)
(2)
0
(6)
(6)
0
0
0
0
0
0
0
0
14
22
17
22
2
15
3
Pre-Tax Income
52
N/A
45
-13%
51
+13%
59
+15%
59
+0%
95
+60%
141
+49%
146
+3%
105
-28%
63
-40%
51
-19%
(140)
N/A
(290)
-108%
(121)
+58%
14
N/A
18
+24%
24
+34%
27
+13%
36
+35%
64
+77%
46
-28%
52
+13%
100
+94%
94
-6%
76
-20%
100
+32%
126
+26%
118
-7%
125
+6%
132
+5%
143
+8%
Net Income
Tax Provision
(15)
(13)
(16)
(19)
(18)
(28)
(44)
(45)
(31)
(15)
(7)
41
61
18
7
9
5
6
6
(9)
(13)
(14)
(26)
(25)
(22)
(30)
(36)
(34)
(39)
(40)
(38)
Income from Continuing Operations
37
33
35
40
41
66
97
100
74
48
44
(99)
(230)
(103)
21
27
29
32
42
55
32
37
74
69
54
70
90
84
86
92
105
Net Income (Common)
37
N/A
33
-12%
35
+8%
40
+15%
41
+2%
66
+60%
97
+47%
100
+3%
74
-26%
48
-35%
44
-8%
(99)
N/A
(230)
-133%
(103)
+55%
21
N/A
27
+26%
29
+6%
32
+13%
42
+31%
55
+30%
32
-41%
37
+16%
74
+97%
69
-6%
54
-22%
70
+29%
90
+28%
84
-7%
86
+2%
92
+7%
105
+15%
EPS (Diluted)
0.15
N/A
0.13
-13%
0.14
+8%
0.16
+14%
0.16
N/A
0.24
+50%
0.34
+42%
0.36
+6%
0.27
-25%
0.17
-37%
0.16
-6%
-0.35
N/A
-0.82
-134%
-0.37
+55%
0.08
N/A
0.09
+13%
0.09
N/A
0.09
N/A
0.11
+22%
0.14
+27%
0.08
-43%
0.1
+25%
0.18
+80%
0.16
-11%
0.12
-25%
0.16
+33%
0.2
+25%
0.18
-10%
0.19
+6%
0.2
+5%
0.23
+15%

See Also

Discover More