New Hope Corporation Ltd
ASX:NHC
New Hope Corporation Ltd
ASX:NHC
Price:
5.24
AUD
5.65%
Market Cap:
AU$4.4B
Income Statement
Earnings Waterfall
New Hope Corporation Ltd
New Hope Corporation Ltd
Income Statement
New Hope Corporation Ltd
New Hope Corporation Ltd
Currency: AUD
| Jul-2004 | Jan-2005 | Jul-2005 | Jan-2006 | Jul-2006 | Jan-2007 | Jul-2007 | Jan-2008 | Jul-2008 | Jan-2009 | Jul-2009 | Jan-2010 | Jul-2010 | Jan-2011 | Jul-2011 | Jan-2012 | Jul-2012 | Jan-2013 | Jul-2013 | Jan-2014 | Jul-2014 | Jan-2015 | Jul-2015 | Jan-2016 | Jul-2016 | Jan-2017 | Jul-2017 | Jan-2018 | Jul-2018 | Jan-2019 | Jul-2019 | Jan-2020 | Jul-2020 | Jan-2021 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | Jan-2024 | Jul-2024 | Jan-2025 | Jul-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
4
|
3
|
1
|
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
|
4
|
12
|
0
|
19
|
0
|
19
|
0
|
15
|
0
|
7
|
0
|
6
|
0
|
25
|
|
| Revenue |
191
N/A
|
186
-3%
|
231
+24%
|
245
+6%
|
251
+2%
|
239
-5%
|
249
+4%
|
275
+10%
|
330
+20%
|
489
+48%
|
701
+43%
|
761
+9%
|
745
-2%
|
713
-4%
|
662
-7%
|
773
+17%
|
768
-1%
|
702
-9%
|
652
-7%
|
614
-6%
|
549
-11%
|
533
-3%
|
506
-5%
|
466
-8%
|
531
+14%
|
677
+27%
|
844
+25%
|
979
+16%
|
1 078
+10%
|
1 186
+10%
|
1 306
+10%
|
1 308
+0%
|
1 080
-17%
|
867
-20%
|
1 042
+20%
|
1 662
+59%
|
2 552
+54%
|
3 109
+22%
|
2 754
-11%
|
2 029
-26%
|
1 802
-11%
|
1 965
+9%
|
1 796
-9%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(102)
|
(90)
|
(101)
|
(90)
|
(103)
|
(98)
|
(102)
|
(116)
|
(130)
|
(144)
|
(232)
|
(320)
|
(363)
|
(355)
|
(304)
|
(318)
|
(356)
|
(338)
|
(320)
|
(342)
|
(337)
|
(306)
|
(279)
|
(272)
|
(353)
|
(431)
|
(477)
|
(515)
|
(525)
|
(572)
|
(716)
|
(823)
|
(761)
|
(660)
|
(659)
|
(822)
|
(985)
|
(1 046)
|
(952)
|
(841)
|
(906)
|
(971)
|
(949)
|
|
| Gross Profit |
89
N/A
|
96
+8%
|
130
+36%
|
156
+20%
|
148
-5%
|
141
-5%
|
147
+4%
|
159
+8%
|
200
+26%
|
345
+73%
|
469
+36%
|
440
-6%
|
383
-13%
|
359
-6%
|
358
0%
|
396
+11%
|
412
+4%
|
364
-12%
|
332
-9%
|
272
-18%
|
212
-22%
|
227
+7%
|
227
0%
|
194
-14%
|
178
-8%
|
246
+38%
|
367
+50%
|
464
+26%
|
554
+19%
|
614
+11%
|
590
-4%
|
485
-18%
|
319
-34%
|
208
-35%
|
384
+85%
|
840
+119%
|
1 568
+87%
|
2 063
+32%
|
1 802
-13%
|
1 188
-34%
|
896
-25%
|
994
+11%
|
848
-15%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
5
|
(38)
|
457
|
(61)
|
(60)
|
(64)
|
(67)
|
(61)
|
(72)
|
(82)
|
(108)
|
(118)
|
(138)
|
(151)
|
(163)
|
(174)
|
(173)
|
(171)
|
(163)
|
(157)
|
(154)
|
(155)
|
(146)
|
(139)
|
(165)
|
(167)
|
(178)
|
(184)
|
(177)
|
(176)
|
(194)
|
(210)
|
(190)
|
(175)
|
(173)
|
(159)
|
(132)
|
(121)
|
(152)
|
(164)
|
(178)
|
(257)
|
(308)
|
|
| Selling, General & Administrative |
(44)
|
(45)
|
(50)
|
(57)
|
(59)
|
(59)
|
(62)
|
(66)
|
(67)
|
(73)
|
(102)
|
(118)
|
(136)
|
(149)
|
(145)
|
(155)
|
(167)
|
(160)
|
(156)
|
(155)
|
(147)
|
(151)
|
(146)
|
(139)
|
(165)
|
(167)
|
(178)
|
(184)
|
(177)
|
(176)
|
(194)
|
(210)
|
(190)
|
(175)
|
(173)
|
(159)
|
(132)
|
(121)
|
(152)
|
(164)
|
(178)
|
(233)
|
(282)
|
|
| Research & Development |
0
|
0
|
0
|
(3)
|
0
|
(4)
|
0
|
(2)
|
0
|
(4)
|
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
|
|
| Other Operating Expenses |
49
|
7
|
507
|
(1)
|
(1)
|
(1)
|
(5)
|
7
|
(5)
|
(5)
|
(6)
|
(1)
|
(2)
|
(2)
|
(18)
|
(19)
|
(6)
|
(11)
|
(7)
|
(2)
|
(7)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(27)
|
|
| Operating Income |
94
N/A
|
57
-39%
|
587
+925%
|
95
-84%
|
88
-7%
|
77
-13%
|
80
+4%
|
98
+23%
|
128
+30%
|
263
+105%
|
361
+37%
|
322
-11%
|
245
-24%
|
208
-15%
|
195
-6%
|
280
+43%
|
239
-15%
|
193
-19%
|
169
-12%
|
115
-32%
|
58
-50%
|
72
+23%
|
80
+12%
|
56
-30%
|
13
-76%
|
78
+480%
|
189
+142%
|
279
+48%
|
376
+35%
|
439
+17%
|
397
-10%
|
275
-31%
|
129
-53%
|
33
-74%
|
210
+536%
|
681
+224%
|
1 436
+111%
|
1 942
+35%
|
1 650
-15%
|
1 024
-38%
|
718
-30%
|
737
+3%
|
539
-27%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
15
|
10
|
39
|
4
|
6
|
6
|
5
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(8)
|
(0)
|
(0)
|
(4)
|
(12)
|
(23)
|
(19)
|
(23)
|
(19)
|
(26)
|
(15)
|
(18)
|
1
|
(3)
|
(2)
|
(33)
|
(31)
|
|
| Non-Reccuring Items |
(1)
|
0
|
(90)
|
0
|
0
|
8
|
0
|
(8)
|
0
|
2 409
|
0
|
0
|
0
|
466
|
0
|
(33)
|
(39)
|
(6)
|
(51)
|
(52)
|
(4)
|
(78)
|
(97)
|
(38)
|
(80)
|
(45)
|
20
|
(2)
|
(106)
|
(126)
|
(66)
|
(13)
|
(329)
|
(420)
|
(73)
|
7
|
(15)
|
(55)
|
(121)
|
(80)
|
(5)
|
97
|
102
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
1
|
0
|
2 411
|
0
|
0
|
0
|
524
|
0
|
0
|
4
|
4
|
1
|
18
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
2
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
(9)
|
(10)
|
(7)
|
(14)
|
(0)
|
(5)
|
(3)
|
(37)
|
(11)
|
(15)
|
(7)
|
12
|
(8)
|
(1)
|
(6)
|
13
|
15
|
16
|
(13)
|
(5)
|
(8)
|
|
| Pre-Tax Income |
108
N/A
|
67
-38%
|
537
+698%
|
99
-82%
|
95
-4%
|
91
-4%
|
93
+2%
|
93
+0%
|
129
+38%
|
2 673
+1 977%
|
2 772
+4%
|
322
-88%
|
245
-24%
|
674
+176%
|
719
+7%
|
246
-66%
|
199
-19%
|
190
-4%
|
122
-36%
|
64
-48%
|
71
+12%
|
10
-86%
|
(25)
N/A
|
8
N/A
|
(74)
N/A
|
19
N/A
|
202
+993%
|
275
+36%
|
268
-3%
|
273
+2%
|
308
+13%
|
224
-27%
|
(226)
N/A
|
(398)
-77%
|
111
N/A
|
661
+497%
|
1 401
+112%
|
1 882
+34%
|
1 545
-18%
|
956
-38%
|
697
-27%
|
797
+14%
|
601
-25%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(27)
|
(14)
|
(65)
|
(28)
|
(26)
|
(22)
|
(23)
|
(27)
|
(38)
|
(798)
|
(822)
|
(81)
|
(61)
|
(195)
|
(216)
|
(50)
|
(32)
|
(55)
|
(48)
|
(36)
|
(13)
|
3
|
3
|
(4)
|
20
|
(7)
|
(62)
|
(82)
|
(80)
|
(86)
|
(97)
|
(64)
|
69
|
116
|
(31)
|
(196)
|
(418)
|
(561)
|
(458)
|
(286)
|
(221)
|
(232)
|
(162)
|
|
| Income from Continuing Operations |
81
|
54
|
471
|
71
|
69
|
69
|
69
|
66
|
91
|
1 875
|
1 950
|
241
|
184
|
480
|
503
|
197
|
167
|
135
|
74
|
28
|
58
|
13
|
(22)
|
4
|
(54)
|
12
|
141
|
193
|
187
|
187
|
210
|
160
|
(157)
|
(282)
|
79
|
465
|
983
|
1 321
|
1 087
|
670
|
476
|
564
|
439
|
|
| Income to Minority Interest |
(21)
|
0
|
(8)
|
(8)
|
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) |
59
N/A
|
70
+17%
|
463
+567%
|
446
-4%
|
69
-85%
|
69
0%
|
69
+1%
|
66
-5%
|
91
+38%
|
1 875
+1 967%
|
1 950
+4%
|
241
-88%
|
184
-24%
|
480
+161%
|
503
+5%
|
197
-61%
|
167
-15%
|
135
-19%
|
74
-45%
|
28
-62%
|
59
+109%
|
13
-78%
|
(22)
N/A
|
4
N/A
|
(54)
N/A
|
12
N/A
|
141
+1 072%
|
188
+34%
|
149
-20%
|
154
+3%
|
211
+37%
|
160
-24%
|
(157)
N/A
|
(282)
-80%
|
79
N/A
|
465
+486%
|
983
+111%
|
1 321
+34%
|
1 087
-18%
|
670
-38%
|
476
-29%
|
564
+19%
|
439
-22%
|
|
| EPS (Diluted) |
0.07
N/A
|
0.08
+14%
|
0.59
+638%
|
0.55
-7%
|
0.09
-84%
|
0.09
N/A
|
0.09
N/A
|
0.09
N/A
|
0.11
+22%
|
2.27
+1 964%
|
2.37
+4%
|
0.29
-88%
|
0.22
-24%
|
0.58
+164%
|
0.61
+5%
|
0.24
-61%
|
0.2
-17%
|
0.16
-20%
|
0.09
-44%
|
0.04
-56%
|
0.07
+75%
|
0.01
-86%
|
-0.03
N/A
|
0
N/A
|
-0.06
N/A
|
0.01
N/A
|
0.17
+1 600%
|
0.23
+35%
|
0.17
-26%
|
0.18
+6%
|
0.25
+39%
|
0.19
-24%
|
-0.19
N/A
|
-0.34
-79%
|
0.09
N/A
|
0.51
+467%
|
1.05
+106%
|
1.41
+34%
|
1.2
-15%
|
0.77
-36%
|
0.56
-27%
|
0.64
+14%
|
0.48
-25%
|
|
Switch to:
Switch to:
See Also
Discover More
