Ab Dynamics PLC
LSE:ABDP
Income Statement
Earnings Waterfall
Ab Dynamics PLC
Revenue
|
100.8m
GBP
|
Cost of Revenue
|
-40.8m
GBP
|
Gross Profit
|
59.9m
GBP
|
Operating Expenses
|
-45.3m
GBP
|
Operating Income
|
14.6m
GBP
|
Other Expenses
|
-3.6m
GBP
|
Net Income
|
11m
GBP
|
Income Statement
Ab Dynamics PLC
Aug-2013 | Feb-2014 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||
Revenue |
12
N/A
|
13
+7%
|
14
+7%
|
15
+6%
|
17
+12%
|
19
+15%
|
20
+7%
|
21
+4%
|
25
+15%
|
29
+17%
|
37
+28%
|
48
+28%
|
58
+22%
|
67
+15%
|
62
-8%
|
54
-12%
|
65
+21%
|
76
+16%
|
80
+6%
|
92
+14%
|
101
+10%
|
|
Gross Profit | ||||||||||||||||||||||
Cost of Revenue |
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(13)
|
(14)
|
(15)
|
(17)
|
(16)
|
(25)
|
(30)
|
(30)
|
(32)
|
(26)
|
(23)
|
(28)
|
(33)
|
(34)
|
(39)
|
(41)
|
|
Gross Profit |
3
N/A
|
3
+8%
|
4
+26%
|
5
+12%
|
5
+19%
|
6
+14%
|
6
+1%
|
7
+5%
|
8
+22%
|
12
+57%
|
13
+1%
|
18
+40%
|
28
+59%
|
35
+26%
|
36
+2%
|
31
-13%
|
37
+18%
|
43
+16%
|
46
+7%
|
52
+13%
|
60
+14%
|
|
Operating Income | ||||||||||||||||||||||
Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(7)
|
(5)
|
(6)
|
(17)
|
(27)
|
(31)
|
(30)
|
(33)
|
(38)
|
(41)
|
(46)
|
(45)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(5)
|
(4)
|
(17)
|
(34)
|
(31)
|
(30)
|
(33)
|
(38)
|
(41)
|
(42)
|
(43)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(7)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(2)
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
|
Operating Income |
2
N/A
|
2
+1%
|
3
+39%
|
3
+14%
|
4
+22%
|
5
+22%
|
5
+1%
|
4
-13%
|
4
+13%
|
6
+28%
|
8
+38%
|
11
+42%
|
11
-3%
|
8
-25%
|
5
-42%
|
2
-61%
|
4
+123%
|
5
+27%
|
5
-2%
|
7
+30%
|
15
+114%
|
|
Pre-Tax Income | ||||||||||||||||||||||
Interest Income Expense |
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(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
|
(2)
|
(3)
|
|
Pre-Tax Income |
2
N/A
|
2
+5%
|
3
+37%
|
3
+13%
|
4
+26%
|
5
+20%
|
4
-3%
|
4
-14%
|
4
+16%
|
6
+29%
|
8
+38%
|
11
+42%
|
11
-3%
|
8
-24%
|
4
-48%
|
1
-68%
|
4
+169%
|
5
+26%
|
5
+2%
|
4
-10%
|
11
+162%
|
|
Net Income | ||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
1
|
1
|
2
|
3
|
3
|
4
|
4
|
3
|
4
|
5
|
7
|
10
|
9
|
6
|
4
|
2
|
3
|
4
|
4
|
4
|
11
|
|
Net Income (Common) |
1
N/A
|
1
+4%
|
2
+46%
|
3
+18%
|
3
+28%
|
4
+17%
|
4
+2%
|
3
-16%
|
4
+19%
|
5
+30%
|
7
+38%
|
10
+45%
|
9
-15%
|
6
-29%
|
4
-35%
|
2
-58%
|
3
+77%
|
4
+22%
|
4
+7%
|
4
-10%
|
11
+213%
|
|
EPS (Diluted) |
0.1
N/A
|
0.09
-10%
|
0.12
+33%
|
0.14
+17%
|
0.18
+29%
|
0.21
+17%
|
0.22
+5%
|
0.19
-14%
|
0.21
+11%
|
0.26
+24%
|
0.35
+35%
|
0.51
+46%
|
0.42
-18%
|
0.29
-31%
|
0.18
-38%
|
0.07
-61%
|
0.13
+86%
|
0.16
+23%
|
0.17
+6%
|
0.16
-6%
|
0.47
+194%
|