Bapcor
BAP.AXBapcor Limited Price (BAP.AX)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
339,412,500
(0.4078)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Bapcor LimitedCurrency: AUD
| YEAR | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
306,288,000.00
+0% |
341,649,000.00
+12% |
375,317,000.00
+10% |
685,629,000.00
+83% |
1,013,553,000.00
+48% |
1,236,681,000.00
+22% |
1,296,582,000.00
+5% |
1,462,747,000.00
+13% |
1,761,673,000.00
+20% |
1,841,905,000.00
+5% |
2,021,135,000.00
+10% |
2,036,938,000.00
+1% |
|||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 182,582,000.00 | 201,857,000.00 | 219,886,000.00 | 382,679,000.00 | 552,683,000.00 | 667,290,000.00 | 688,811,000.00 | 1,184,090,000.00 | 1,407,747,000.00 | 1,464,138,000.00 | 1,620,731,000.00 | 1,695,452,000.00 | |||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
123,706,000.00
+0% |
139,792,000.00
+13% |
155,431,000.00
+11% |
302,950,000.00
+95% |
460,870,000.00
+52% |
569,391,000.00
+24% |
607,771,000.00
+7% |
278,657,000.00
-54% |
353,926,000.00
+27% |
377,767,000.00
+7% |
400,404,000.00
+6% |
341,486,000.00
-15% |
|||||||
| Gross Profit Ratio | (0.40%) | (0.41%) | (0.41%) | (0.44%) | (0.45%) | (0.46%) | (0.47%) | (0.19%) | (0.20%) | (0.21%) | (0.20%) | (0.17%) | |||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||
| General and Administrative | 70,751,000.00 | 79,540,000.00 | 96,826,000.00 | 32,868,000.00 | 52,467,000.00 | 60,609,000.00 | 57,683,000.00 | 18,393,000.00 | 20,615,000.00 | 26,542,000.00 | 30,342,000.00 | 487,643,000.00 | |||||||
| Selling, General & Admin... | 74,046,000.00 | 85,321,000.00 | 93,613,000.00 | 224,772,000.00 | 349,375,000.00 | 421,621,000.00 | 443,866,000.00 | 148,915,000.00 | 165,468,000.00 | 182,633,000.00 | 227,184,000.00 | 558,135,000.00 | |||||||
| Selling & Marketing Exp... | 3,295,000.00 | 5,781,000.00 | 5,834,000.00 | 28,794,000.00 | 41,755,000.00 | 43,955,000.00 | 47,231,000.00 | 52,647,000.00 | 63,338,000.00 | 60,988,000.00 | 71,507,000.00 | 70,492,000.00 | |||||||
| Depreciation and Amortiz... | 3,615,000.00 | 4,069,000.00 | 4,548,000.00 | 10,055,000.00 | 13,527,000.00 | 15,582,000.00 | 17,100,000.00 | 80,052,000.00 | 85,380,000.00 | 88,783,000.00 | 96,657,000.00 | 94,467,000.00 | |||||||
| Other Expenses | 0.00 | -2,537,000.00 | -650,000.00 | 0.00 | -8,482,000.00 | -702,000.00 | 3,121,000.00 | 1,395,000.00 | 2,388,000.00 | 1,709,000.00 | 2,182,000.00 | 0.00 | |||||||
| Total Operating Expenses | 96,060,000.00 | 117,793,000.00 | 123,324,000.00 | 235,976,000.00 | 371,965,000.00 | 437,905,000.00 | 458,102,999.00 | 148,915,000.00 | 165,468,000.00 | 182,633,000.00 | 227,184,000.00 | 228,553,000.00 | |||||||
| Cost and Exponses | 278,642,000.00 | 319,650,000.00 | 343,210,000.00 | 618,655,000.00 | 924,648,000.00 | 1,105,195,000.00 | 1,146,913,999.00 | 1,333,005,000.00 | 1,573,215,000.00 | 1,646,771,000.00 | 1,847,915,000.00 | 1,924,005,000.00 | |||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
27,861,606.00
+0% |
32,075,311.00
+15% |
36,318,000.00
+13% |
68,123,000.00
+88% |
97,968,000.00
+44% |
132,187,999.00
+35% |
146,805,000.00
+11% |
129,741,999.00
-12% |
188,458,000.00
+45% |
195,134,000.00
+4% |
173,220,000.00
-11% |
112,933,000.00
-35% |
|||||||
| Operating Income Ratio | (0.09%) | (0.09%) | (0.10%) | (0.10%) | (0.10%) | (0.11%) | (0.11%) | (0.09%) | (0.11%) | (0.11%) | (0.09%) | (0.06%) | |||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 13,236,000.00 | 20,358,000.00 | 3,423,000.00 | 4,858,000.00 | 9,185,000.00 | 13,452,000.00 | 15,009,000.00 | 19,765,000.00 | 15,153,000.00 | 19,336,000.00 | 28,932,000.00 | 0.00 | |||||||
| Interest Expenses | 0.00 | 20,358,000.00 | 3,423,000.00 | 4,858,000.00 | 9,766,000.00 | 13,452,000.00 | 15,009,000.00 | 19,765,000.00 | 15,153,000.00 | 19,336,000.00 | 28,932,000.00 | 40,097,000.00 | |||||||
| Total Other Income/Exp... | -13,451,606.00 | -30,474,311.00 | -7,781,000.00 | -6,039,000.00 | -18,248,000.00 | -14,154,000.00 | -12,146,000.00 | -18,370,000.00 | -17,042,000.00 | -17,052,000.00 | -24,813,000.00 | -274,888,000.00 | |||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 31,476,606.00 | 36,144,311.00 | 37,269,000.00 | 76,839,000.00 | 103,013,000.00 | 147,068,000.00 | 166,768,000.00 | 211,189,000.00 | 271,847,000.00 | 285,626,000.00 | 272,059,000.00 | -28,492,000.00 | |||||||
| EBITDA ratio | (0.10%) | (0.11%) | (0.11%) | (0.11%) | (0.11%) | (0.12%) | (0.13%) | (0.14%) | (0.16%) | (0.15%) | (0.13%) | (-0.01%) | |||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 14,410,000.00 | 1,641,000.00 | 28,684,000.00 | 62,116,000.00 | 79,720,000.00 | 118,034,000.00 | 134,659,000.00 | 111,372,000.00 | 171,314,000.00 | 177,507,000.00 | 146,470,000.00 | -161,955,000.00 | |||||||
| Income Before Tax Ratio | (0.05%) | (0.00%) | (0.08%) | (0.09%) | (0.08%) | (0.10%) | (0.10%) | (0.08%) | (0.10%) | (0.10%) | (0.07%) | (-0.08%) | |||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 4,064,000.00 | 481,000.00 | 9,177,000.00 | 18,534,000.00 | 25,988,000.00 | 33,655,000.00 | 38,127,000.00 | 32,655,000.00 | 52,857,000.00 | 52,527,000.00 | 42,238,000.00 | -3,330,000.00 | |||||||
| Net Income | |||||||||||||||||||
| Net Income | 10,346,000.00
+0% |
1,160,000.00
-89% |
19,507,000.00
+1,582% |
43,582,000.00
+123% |
63,830,000.00
+46% |
94,656,000.00
+48% |
96,978,000.00
+2% |
79,172,000.00
-18% |
118,765,000.00
+50% |
125,759,000.00
+6% |
106,448,000.00
-15% |
-158,309,000.00
-249% |
|||||||
| Net Income Ratio | (0.03%) | (0.00%) | (0.05%) | (0.06%) | (0.06%) | (0.08%) | (0.07%) | (0.05%) | (0.07%) | (0.07%) | (0.05%) | (-0.08%) | |||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.12 | 0.01 | 0.12 | 0.18 | 0.20 | 0.34 | 0.34 | 0.27 | 0.35 | 0.37 | 0.31 | -0.47 | |||||||
| Diluted EPS | 0.12 | 0.01 | 0.11 | 0.18 | 0.20 | 0.34 | 0.34 | 0.27 | 0.35 | 0.37 | 0.31 | -0.47 | |||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 84,251,500.00 | 98,860,911.00 | 163,585,666.00 | 244,185,356.00 | 269,599,050.00 | 279,252,093.00 | 281,885,783.00 | 293,608,644.00 | 339,412,500.00 | 339,412,500.00 | 339,412,500.00 | 339,412,500.00 | |||||||
| Diluted Share Outstanding | 84,251,075.00 | 98,860,911.00 | 169,963,690.00 | 244,581,358.00 | 270,936,322.00 | 280,823,973.00 | 282,999,676.00 | 294,899,906.00 | 340,711,481.00 | 340,599,771.00 | 340,802,179.00 | 339,412,500.00 | |||||||