7digital Group plc
LSE:7DIG
Income Statement
Earnings Waterfall
7digital Group plc
Revenue
|
7.4m
GBP
|
Cost of Revenue
|
-2.4m
GBP
|
Gross Profit
|
5m
GBP
|
Operating Expenses
|
-7m
GBP
|
Operating Income
|
-1.9m
GBP
|
Other Expenses
|
-433k
GBP
|
Net Income
|
-2.3m
GBP
|
Income Statement
7digital Group plc
Sep-2002 | Mar-2003 | Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
10
N/A
|
10
+3%
|
12
+15%
|
13
+12%
|
14
+5%
|
16
+15%
|
18
+14%
|
19
+7%
|
17
-13%
|
13
-22%
|
9
-36%
|
4
-53%
|
4
-9%
|
4
-2%
|
4
+5%
|
5
+34%
|
5
+3%
|
4
-13%
|
4
-13%
|
3
-17%
|
4
+22%
|
4
-4%
|
3
-18%
|
3
-7%
|
8
+177%
|
10
+29%
|
10
+1%
|
10
+1%
|
11
+3%
|
11
+5%
|
12
+6%
|
17
+41%
|
20
+18%
|
20
+0%
|
16
-19%
|
9
-42%
|
7
-27%
|
7
-4%
|
7
+3%
|
7
+1%
|
7
+10%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7)
|
(7)
|
(9)
|
(10)
|
(10)
|
(11)
|
(13)
|
(14)
|
(12)
|
(10)
|
(6)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Gross Profit |
3
N/A
|
3
-3%
|
3
+1%
|
4
+9%
|
4
+12%
|
4
+13%
|
5
+8%
|
5
+4%
|
5
-11%
|
3
-24%
|
3
-18%
|
2
-17%
|
2
-30%
|
1
-34%
|
1
+1%
|
1
+28%
|
1
-10%
|
1
-7%
|
1
-25%
|
1
-38%
|
1
+26%
|
1
-22%
|
0
-23%
|
0
-35%
|
3
+954%
|
6
+120%
|
7
+14%
|
7
+3%
|
7
+3%
|
8
+7%
|
9
+12%
|
12
+37%
|
14
+17%
|
15
+6%
|
12
-17%
|
6
-49%
|
4
-33%
|
5
+10%
|
5
+0%
|
4
-7%
|
5
+17%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(7)
|
(11)
|
(10)
|
(10)
|
(12)
|
(13)
|
(13)
|
(17)
|
(19)
|
(27)
|
(24)
|
(10)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
|
Selling, General & Administrative |
(3)
|
(5)
|
(5)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(7)
|
(11)
|
(11)
|
(11)
|
(13)
|
(14)
|
(14)
|
(18)
|
(20)
|
(27)
|
(25)
|
(11)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
|
Research & Development |
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(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
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(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
|
0
|
|
Other Operating Expenses |
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
|
1
|
1
|
0
|
0
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
|
Operating Income |
(2)
N/A
|
(2)
+36%
|
(1)
+19%
|
(1)
+19%
|
(1)
+9%
|
(1)
-18%
|
(1)
+10%
|
(0)
+81%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-45%
|
(1)
-96%
|
(1)
+23%
|
(1)
+13%
|
(1)
+8%
|
(1)
-81%
|
(1)
+26%
|
(1)
+8%
|
(2)
-255%
|
(2)
+5%
|
(1)
+74%
|
(1)
+2%
|
(1)
-37%
|
(4)
-421%
|
(5)
-11%
|
(4)
+20%
|
(3)
+13%
|
(4)
-43%
|
(5)
-22%
|
(5)
+15%
|
(5)
-11%
|
(6)
-7%
|
(12)
-120%
|
(12)
+4%
|
(4)
+66%
|
(3)
+31%
|
(2)
+24%
|
(2)
-20%
|
(3)
-42%
|
(2)
+45%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Non-Reccuring Items |
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
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(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
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
2
|
(3)
|
(5)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
(3)
N/A
|
(2)
+29%
|
(2)
+13%
|
(2)
+17%
|
(1)
+17%
|
(1)
+7%
|
(1)
+54%
|
(0)
+55%
|
(0)
-13%
|
(1)
-170%
|
(1)
-52%
|
(1)
+41%
|
(1)
-38%
|
(1)
+21%
|
(0)
+38%
|
(0)
-2%
|
(1)
-80%
|
(1)
+2%
|
(1)
+16%
|
(2)
-261%
|
(2)
+3%
|
(1)
+59%
|
(1)
-20%
|
(2)
-61%
|
(5)
-152%
|
(3)
+43%
|
(6)
-147%
|
(8)
-22%
|
(4)
+43%
|
(5)
-22%
|
(5)
+15%
|
(5)
-12%
|
(6)
-7%
|
(12)
-118%
|
(12)
-2%
|
(6)
+53%
|
(4)
+31%
|
(2)
+44%
|
(3)
-42%
|
(4)
-21%
|
(2)
+40%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(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
|
|
Income from Continuing Operations |
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(5)
|
(3)
|
(6)
|
(8)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(12)
|
(12)
|
(6)
|
(4)
|
(2)
|
(3)
|
(4)
|
(2)
|
|
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
|
|
Net Income (Common) |
(3)
N/A
|
(2)
+26%
|
(2)
+11%
|
(1)
+17%
|
(1)
+23%
|
(1)
+11%
|
(0)
+61%
|
(0)
+68%
|
(1)
-315%
|
(1)
-130%
|
(1)
+47%
|
(3)
-414%
|
(6)
-71%
|
6
N/A
|
8
+46%
|
0
-97%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(4)
-457%
|
(4)
-3%
|
(1)
+71%
|
(1)
-6%
|
(2)
-59%
|
(5)
-153%
|
(3)
+43%
|
(6)
-146%
|
(8)
-22%
|
(5)
+43%
|
(5)
-22%
|
(5)
+16%
|
(5)
-5%
|
(5)
-8%
|
(12)
-127%
|
(12)
-2%
|
(6)
+52%
|
(4)
+33%
|
(1)
+67%
|
(2)
-75%
|
(4)
-74%
|
(2)
+40%
|
|
EPS (Diluted) |
-0.21
N/A
|
-0.14
+33%
|
-0.11
+21%
|
-0.09
+18%
|
-0.07
+22%
|
-0.06
+14%
|
-0.02
+67%
|
-0.01
+50%
|
-0.02
-100%
|
-0.05
-150%
|
-0.03
+40%
|
-0.17
-467%
|
-0.28
-65%
|
0.3
N/A
|
0.42
+40%
|
0.01
-98%
|
0
N/A
|
0
N/A
|
-0.03
N/A
|
-0.21
-600%
|
-0.19
+10%
|
-0.04
+79%
|
-0.05
-25%
|
-0.09
-80%
|
-0.04
+56%
|
-0.03
+25%
|
-0.06
-100%
|
-0.07
-17%
|
-0.04
+43%
|
-0.05
-25%
|
-0.04
+20%
|
-0.03
+25%
|
-0.02
+33%
|
-0.03
-50%
|
-0.03
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|