Seven Group Holdings Ltd
ASX:SVW
Seven Group Holdings Ltd
ASX:SVW
Price:
45.97
AUD
-0.11%
Market Closed
Market Cap:
18.7B
AUD
Income Statement
Earnings Waterfall
Seven Group Holdings Ltd
Seven Group Holdings Ltd
|
Revenue
|
10.6B
AUD
|
|
Cost of Revenue
|
-6.8B
AUD
|
|
Gross Profit
|
3.9B
AUD
|
|
Operating Expenses
|
-2.6B
AUD
|
|
Operating Income
|
1.2B
AUD
|
|
Other Expenses
|
-780.8m
AUD
|
|
Net Income
|
464.4m
AUD
|
Income Statement
Seven Group Holdings Ltd
Seven Group Holdings Ltd
Currency: AUD
Millions
TTM
| 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 |
4 502
N/A
|
5 248
+17%
|
4 793
-9%
|
3 667
-23%
|
3 129
-15%
|
2 955
-6%
|
2 824
-4%
|
2 793
-1%
|
2 274
-19%
|
1 966
-14%
|
2 315
+18%
|
2 410
+4%
|
3 237
+34%
|
3 862
+19%
|
4 104
+6%
|
4 332
+6%
|
4 571
+6%
|
4 664
+2%
|
4 844
+4%
|
6 440
+33%
|
8 013
+24%
|
8 664
+8%
|
9 627
+11%
|
10 414
+8%
|
10 618
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||
| Cost of Revenue |
(3 090)
|
(3 664)
|
(3 334)
|
(2 484)
|
(2 055)
|
(1 919)
|
(1 878)
|
(1 868)
|
(1 441)
|
(1 245)
|
(1 495)
|
(1 435)
|
(1 684)
|
(1 905)
|
(2 083)
|
(2 267)
|
(2 418)
|
(2 486)
|
(2 698)
|
(3 879)
|
(5 056)
|
(5 478)
|
(6 064)
|
(6 597)
|
(6 762)
|
|
| Gross Profit |
1 412
N/A
|
1 583
+12%
|
1 459
-8%
|
1 162
-20%
|
1 075
-8%
|
1 036
-4%
|
946
-9%
|
925
-2%
|
833
-10%
|
722
-13%
|
820
+14%
|
975
+19%
|
1 553
+59%
|
1 957
+26%
|
2 020
+3%
|
2 065
+2%
|
2 153
+4%
|
2 178
+1%
|
2 146
-1%
|
2 561
+19%
|
2 957
+15%
|
3 187
+8%
|
3 562
+12%
|
3 817
+7%
|
3 855
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||
| Operating Expenses |
(925)
|
(978)
|
(966)
|
(862)
|
(838)
|
(787)
|
(747)
|
(724)
|
(650)
|
(566)
|
(647)
|
(753)
|
(1 195)
|
(1 474)
|
(1 501)
|
(1 518)
|
(1 573)
|
(1 594)
|
(1 553)
|
(1 933)
|
(2 265)
|
(2 338)
|
(2 545)
|
(2 618)
|
(2 610)
|
|
| Selling, General & Administrative |
(647)
|
(731)
|
(752)
|
(697)
|
(626)
|
(588)
|
(545)
|
(533)
|
(513)
|
(478)
|
(490)
|
(541)
|
(827)
|
(972)
|
(937)
|
(945)
|
(993)
|
(998)
|
(974)
|
(1 093)
|
(1 192)
|
(1 234)
|
(1 323)
|
(1 342)
|
(1 364)
|
|
| Depreciation & Amortization |
(77)
|
(69)
|
(63)
|
(61)
|
(48)
|
(47)
|
(62)
|
(58)
|
(33)
|
(28)
|
(31)
|
(59)
|
(146)
|
(227)
|
(272)
|
(276)
|
(265)
|
(265)
|
(260)
|
(367)
|
(475)
|
(497)
|
(512)
|
(503)
|
(505)
|
|
| Other Operating Expenses |
(201)
|
(178)
|
(151)
|
(104)
|
(164)
|
(152)
|
(140)
|
(133)
|
(105)
|
(61)
|
(126)
|
(154)
|
(222)
|
(275)
|
(293)
|
(297)
|
(315)
|
(331)
|
(319)
|
(473)
|
(599)
|
(606)
|
(710)
|
(772)
|
(741)
|
|
| Operating Income |
488
N/A
|
605
+24%
|
494
-18%
|
322
-35%
|
237
-26%
|
249
+5%
|
199
-20%
|
201
+1%
|
183
-9%
|
155
-15%
|
174
+12%
|
222
+28%
|
358
+62%
|
483
+35%
|
520
+8%
|
547
+5%
|
580
+6%
|
584
+1%
|
593
+2%
|
628
+6%
|
692
+10%
|
849
+23%
|
1 017
+20%
|
1 199
+18%
|
1 245
+4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||
| Interest Income Expense |
53
|
21
|
31
|
101
|
96
|
46
|
(426)
|
(415)
|
11
|
(11)
|
(261)
|
(154)
|
128
|
38
|
(131)
|
(183)
|
(67)
|
(28)
|
173
|
806
|
(841)
|
(1 565)
|
(153)
|
(415)
|
(547)
|
|
| Non-Reccuring Items |
(408)
|
(192)
|
98
|
168
|
(42)
|
(437)
|
(437)
|
(352)
|
(0)
|
42
|
128
|
166
|
(17)
|
(110)
|
(78)
|
(44)
|
(279)
|
(14)
|
0
|
58
|
728
|
569
|
0
|
33
|
76
|
|
| Total Other Income |
0
|
0
|
0
|
13
|
20
|
7
|
14
|
(2)
|
(2)
|
4
|
2
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(7)
|
2
|
2
|
(11)
|
(9)
|
|
| Pre-Tax Income |
133
N/A
|
434
+227%
|
623
+44%
|
603
-3%
|
311
-48%
|
(135)
N/A
|
(650)
-382%
|
(568)
+13%
|
191
N/A
|
190
-1%
|
43
-77%
|
233
+437%
|
469
+102%
|
410
-12%
|
309
-25%
|
318
+3%
|
232
-27%
|
539
+133%
|
763
+42%
|
1 490
+95%
|
572
-62%
|
(145)
N/A
|
866
N/A
|
806
-7%
|
766
-5%
|
|
| Net Income | ||||||||||||||||||||||||||
| Tax Provision |
44
|
(61)
|
(134)
|
(108)
|
(48)
|
202
|
291
|
147
|
(7)
|
(70)
|
(27)
|
(17)
|
(64)
|
(111)
|
(106)
|
(129)
|
(114)
|
(96)
|
(128)
|
(129)
|
(129)
|
(173)
|
(210)
|
(255)
|
(244)
|
|
| Income from Continuing Operations |
177
|
373
|
489
|
495
|
263
|
67
|
(359)
|
(421)
|
184
|
120
|
16
|
216
|
405
|
300
|
203
|
189
|
118
|
443
|
635
|
1 361
|
443
|
(318)
|
656
|
551
|
522
|
|
| Income to Minority Interest |
(11)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(48)
|
(49)
|
(32)
|
(50)
|
(56)
|
(58)
|
|
| Net Income (Common) |
133
N/A
|
341
+156%
|
459
+35%
|
467
+2%
|
235
-50%
|
40
-83%
|
(386)
N/A
|
(447)
-16%
|
172
N/A
|
124
-28%
|
21
-83%
|
231
+1 005%
|
391
+69%
|
286
-27%
|
201
-30%
|
187
-7%
|
116
-38%
|
440
+280%
|
631
+44%
|
1 444
+129%
|
558
-61%
|
(297)
N/A
|
597
N/A
|
466
-22%
|
464
0%
|
|
| EPS (Diluted) |
0.43
N/A
|
1.11
+158%
|
1.49
+34%
|
1.51
+1%
|
0.76
-50%
|
0.13
-83%
|
-1.29
N/A
|
-1.54
-19%
|
0.6
N/A
|
0.44
-27%
|
0.07
-84%
|
0.77
+1 000%
|
1.24
+61%
|
0.83
-33%
|
0.6
-28%
|
0.56
-7%
|
0.34
-39%
|
1.29
+279%
|
1.83
+42%
|
3.96
+116%
|
1.53
-61%
|
-0.81
N/A
|
1.62
N/A
|
1.26
-22%
|
1.23
-2%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
