Resimac Group Ltd
ASX:RMC
Resimac Group Ltd
ASX:RMC
Price:
0.93
AUD
Market Closed
Market Cap:
AU$367.8m
Income Statement
Earnings Waterfall
Resimac Group Ltd
Resimac Group Ltd
Income Statement
Resimac Group Ltd
Resimac Group Ltd
Currency: AUD
| Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | 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 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
37
N/A
|
36
-3%
|
36
N/A
|
57
+60%
|
36
-37%
|
69
+89%
|
75
+10%
|
83
+10%
|
94
+14%
|
106
+13%
|
122
+15%
|
124
+2%
|
101
-19%
|
78
-22%
|
77
-1%
|
80
+4%
|
74
-8%
|
69
-7%
|
65
-6%
|
62
-4%
|
60
-4%
|
56
-7%
|
53
-4%
|
53
-1%
|
56
+6%
|
148
+163%
|
57
-62%
|
277
+389%
|
311
+12%
|
354
+14%
|
386
+9%
|
427
+11%
|
464
+9%
|
471
+1%
|
471
+0%
|
476
+1%
|
477
+0%
|
484
+1%
|
499
+3%
|
672
+35%
|
905
+35%
|
991
+10%
|
1 002
+1%
|
1 016
+1%
|
1 073
+6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7)
|
0
|
(11)
|
(36)
|
(13)
|
(50)
|
(56)
|
(65)
|
(73)
|
(81)
|
(94)
|
(96)
|
(69)
|
(46)
|
(46)
|
(49)
|
(45)
|
(42)
|
(38)
|
(35)
|
(34)
|
(31)
|
(30)
|
(31)
|
(33)
|
(105)
|
(33)
|
(203)
|
(227)
|
(262)
|
(289)
|
(328)
|
(358)
|
(344)
|
(306)
|
(275)
|
(260)
|
(266)
|
(293)
|
(474)
|
(714)
|
(823)
|
(851)
|
(869)
|
(904)
|
|
| Gross Profit |
30
N/A
|
0
N/A
|
25
N/A
|
23
-10%
|
24
+4%
|
18
-23%
|
19
+5%
|
18
-5%
|
21
+17%
|
25
+19%
|
27
+7%
|
28
+2%
|
31
+13%
|
32
+1%
|
31
-1%
|
32
+1%
|
29
-8%
|
27
-7%
|
27
-2%
|
27
+3%
|
26
-5%
|
25
-6%
|
24
-4%
|
22
-5%
|
23
+4%
|
43
+84%
|
24
-45%
|
74
+212%
|
84
+13%
|
92
+10%
|
97
+5%
|
99
+3%
|
106
+7%
|
127
+19%
|
164
+30%
|
201
+22%
|
218
+8%
|
218
+0%
|
206
-6%
|
198
-4%
|
191
-4%
|
168
-12%
|
150
-10%
|
147
-2%
|
169
+15%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(26)
|
(32)
|
(23)
|
(19)
|
(22)
|
(15)
|
(16)
|
(17)
|
(18)
|
(20)
|
(21)
|
(19)
|
(20)
|
(17)
|
(18)
|
(18)
|
(18)
|
(17)
|
(16)
|
(15)
|
(17)
|
(16)
|
(15)
|
(15)
|
(16)
|
(32)
|
(17)
|
(59)
|
(65)
|
(64)
|
(63)
|
(63)
|
(65)
|
(67)
|
(84)
|
(88)
|
(73)
|
(76)
|
(91)
|
(94)
|
(86)
|
(84)
|
(93)
|
(109)
|
(121)
|
|
| Selling, General & Administrative |
(21)
|
0
|
(20)
|
(11)
|
(18)
|
(3)
|
(6)
|
(21)
|
(17)
|
(20)
|
(20)
|
(18)
|
(20)
|
(17)
|
(18)
|
(18)
|
(17)
|
(16)
|
(15)
|
(15)
|
(16)
|
(16)
|
(15)
|
(14)
|
(16)
|
(28)
|
(16)
|
(42)
|
(40)
|
(45)
|
(55)
|
(52)
|
(55)
|
(55)
|
(54)
|
(59)
|
(64)
|
(68)
|
(72)
|
(76)
|
(75)
|
(71)
|
(73)
|
(78)
|
(88)
|
|
| Depreciation & Amortization |
(3)
|
(2)
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
| Other Operating Expenses |
(2)
|
(30)
|
(2)
|
(7)
|
(2)
|
(11)
|
(10)
|
4
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(3)
|
0
|
(16)
|
(24)
|
(18)
|
(7)
|
(10)
|
(9)
|
(10)
|
(27)
|
(26)
|
(7)
|
(6)
|
(16)
|
(15)
|
(8)
|
(11)
|
(17)
|
(29)
|
(30)
|
|
| Operating Income |
4
N/A
|
4
-7%
|
2
-51%
|
3
+37%
|
2
-42%
|
4
+140%
|
4
N/A
|
1
-78%
|
4
+338%
|
5
+54%
|
7
+24%
|
9
+39%
|
12
+26%
|
15
+26%
|
13
-12%
|
13
+3%
|
12
-13%
|
11
-9%
|
11
+3%
|
12
+13%
|
9
-23%
|
8
-12%
|
8
+1%
|
8
-11%
|
7
-3%
|
11
+52%
|
7
-36%
|
14
+103%
|
19
+30%
|
28
+49%
|
34
+22%
|
36
+7%
|
41
+15%
|
60
+44%
|
80
+34%
|
113
+41%
|
145
+28%
|
143
-1%
|
115
-19%
|
104
-10%
|
105
+1%
|
84
-20%
|
58
-31%
|
39
-33%
|
48
+25%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(1)
|
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
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(3)
|
(16)
|
(16)
|
(12)
|
(5)
|
(3)
|
|
| Non-Reccuring Items |
(23)
|
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(21)
|
(0)
|
(1)
|
1
|
0
|
1
|
1
|
0
|
1
|
2
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
19
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
4
|
4
|
2
|
4
|
5
|
3
|
1
|
2
|
8
|
13
|
29
|
23
|
6
|
1
|
4
|
4
|
3
|
|
| Pre-Tax Income |
(18)
N/A
|
(20)
-7%
|
2
N/A
|
3
+37%
|
2
-42%
|
4
+140%
|
4
N/A
|
1
-78%
|
4
+338%
|
5
+54%
|
(12)
N/A
|
(12)
+2%
|
12
N/A
|
15
+25%
|
14
-3%
|
14
-1%
|
12
-11%
|
12
-7%
|
12
N/A
|
13
+15%
|
11
-16%
|
9
-22%
|
9
+2%
|
8
-11%
|
8
+2%
|
12
+55%
|
8
-39%
|
17
+121%
|
23
+39%
|
32
+39%
|
36
+12%
|
46
+27%
|
64
+40%
|
76
+18%
|
80
+6%
|
114
+42%
|
152
+33%
|
155
+2%
|
143
-7%
|
124
-14%
|
95
-23%
|
69
-28%
|
50
-27%
|
40
-21%
|
49
+23%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(0)
|
(0)
|
(4)
|
(5)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(7)
|
(10)
|
(11)
|
(13)
|
(17)
|
(20)
|
(24)
|
(35)
|
(44)
|
(44)
|
(41)
|
(36)
|
(29)
|
(21)
|
(15)
|
(12)
|
(14)
|
|
| Income from Continuing Operations |
(20)
|
(21)
|
1
|
2
|
1
|
3
|
3
|
0
|
2
|
4
|
(13)
|
(12)
|
7
|
9
|
12
|
12
|
9
|
9
|
8
|
9
|
8
|
6
|
6
|
5
|
6
|
10
|
5
|
11
|
16
|
22
|
25
|
32
|
47
|
55
|
56
|
80
|
108
|
111
|
102
|
88
|
66
|
48
|
35
|
28
|
35
|
|
| 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
|
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) |
(20)
N/A
|
(21)
-3%
|
1
N/A
|
1
+44%
|
0
N/A
|
3
N/A
|
3
+4%
|
0
-88%
|
2
+700%
|
4
+58%
|
(13)
N/A
|
(12)
+2%
|
7
N/A
|
9
+28%
|
12
+34%
|
12
-2%
|
9
-24%
|
9
-7%
|
8
-6%
|
9
+15%
|
8
-17%
|
6
-21%
|
6
+2%
|
5
-13%
|
6
+4%
|
10
+84%
|
5
-49%
|
11
+117%
|
16
+38%
|
22
+40%
|
25
+15%
|
32
+28%
|
47
+46%
|
55
+18%
|
56
+1%
|
79
+42%
|
108
+36%
|
111
+3%
|
102
-8%
|
88
-14%
|
66
-24%
|
48
-28%
|
35
-28%
|
28
-19%
|
35
+24%
|
|
| EPS (Diluted) |
-0.4
N/A
|
-0.42
-5%
|
0.02
N/A
|
0.02
N/A
|
0
N/A
|
0.04
N/A
|
0.04
N/A
|
0
N/A
|
0.04
N/A
|
0.05
+25%
|
-0.12
N/A
|
-0.12
N/A
|
0.07
N/A
|
0.1
+43%
|
0.12
+20%
|
0.12
N/A
|
0.09
-25%
|
0.09
N/A
|
0.08
-11%
|
0.09
+12%
|
0.07
-22%
|
0.06
-14%
|
0.06
N/A
|
0.05
-17%
|
0.05
N/A
|
0.03
-40%
|
0.05
+67%
|
0.04
-20%
|
0.04
N/A
|
0.06
+50%
|
0.06
N/A
|
0.08
+33%
|
0.12
+50%
|
0.14
+17%
|
0.14
N/A
|
0.19
+36%
|
0.26
+37%
|
0.27
+4%
|
0.25
-7%
|
0.22
-12%
|
0.16
-27%
|
0.12
-25%
|
0.09
-25%
|
0.07
-22%
|
0.09
+29%
|
|
Switch to:
Switch to:
See Also
Discover More
