accesso Technology Group PLC
LSE:ACSO
Income Statement
Earnings Waterfall
accesso Technology Group PLC
Revenue
|
149.5m
USD
|
Cost of Revenue
|
-35.3m
USD
|
Gross Profit
|
114.2m
USD
|
Operating Expenses
|
-104.3m
USD
|
Operating Income
|
9.9m
USD
|
Other Expenses
|
-2.2m
USD
|
Net Income
|
7.7m
USD
|
Income Statement
accesso Technology Group PLC
Sep-2002 | Mar-2003 | Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Apr-2010 | Oct-2010 | Apr-2011 | Oct-2011 | Apr-2012 | Nov-2012 | Apr-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
1
N/A
|
3
+139%
|
4
+17%
|
2
-42%
|
2
-29%
|
2
+3%
|
1
-25%
|
4
+215%
|
8
+114%
|
16
+100%
|
18
+17%
|
24
+32%
|
25
+3%
|
13
-49%
|
31
+146%
|
33
+4%
|
39
+22%
|
40
+2%
|
46
+15%
|
49
+6%
|
26
-47%
|
75
+190%
|
81
+8%
|
93
+15%
|
101
+8%
|
103
+2%
|
109
+7%
|
133
+22%
|
141
+6%
|
119
-16%
|
115
-3%
|
117
+2%
|
91
-22%
|
56
-38%
|
82
+46%
|
125
+52%
|
138
+10%
|
140
+1%
|
142
+1%
|
150
+5%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1)
|
(2)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(5)
|
(12)
|
(14)
|
(18)
|
(19)
|
(11)
|
(23)
|
(24)
|
(30)
|
(30)
|
(35)
|
(36)
|
(14)
|
(43)
|
(44)
|
(47)
|
(49)
|
(47)
|
(49)
|
(60)
|
(55)
|
(31)
|
(29)
|
(32)
|
(23)
|
(13)
|
(18)
|
(28)
|
(35)
|
(36)
|
(37)
|
(35)
|
|
Gross Profit |
0
N/A
|
1
+167%
|
1
-7%
|
0
-39%
|
1
+207%
|
1
+6%
|
1
-34%
|
3
+227%
|
3
+2%
|
3
+13%
|
4
+28%
|
6
+49%
|
6
-4%
|
2
-65%
|
8
+264%
|
8
+5%
|
10
+23%
|
10
+1%
|
11
+7%
|
13
+19%
|
12
-7%
|
32
+171%
|
37
+16%
|
46
+24%
|
51
+12%
|
55
+8%
|
60
+8%
|
73
+22%
|
86
+18%
|
88
+2%
|
86
-2%
|
86
-1%
|
68
-21%
|
43
-37%
|
64
+48%
|
96
+51%
|
103
+6%
|
104
+1%
|
105
+1%
|
114
+9%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(10)
|
(12)
|
(27)
|
(33)
|
(38)
|
(40)
|
(45)
|
(50)
|
(64)
|
(77)
|
(81)
|
(87)
|
(88)
|
(138)
|
(69)
|
(74)
|
(84)
|
(87)
|
(91)
|
(94)
|
(104)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(10)
|
(11)
|
(27)
|
(30)
|
(38)
|
(40)
|
(45)
|
(50)
|
(64)
|
(77)
|
(47)
|
(87)
|
(48)
|
(138)
|
(33)
|
(74)
|
(36)
|
(87)
|
(38)
|
(94)
|
(104)
|
|
Research & Development |
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
|
(8)
|
0
|
(12)
|
0
|
(18)
|
0
|
(34)
|
0
|
(41)
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
0
|
(27)
|
0
|
(17)
|
0
|
(15)
|
0
|
(12)
|
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
|
0
|
0
|
(4)
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(3)
N/A
|
(3)
-3%
|
(2)
+14%
|
(2)
+8%
|
(1)
+57%
|
(1)
+31%
|
(0)
+82%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
1
+25%
|
3
+121%
|
3
-3%
|
(1)
N/A
|
3
N/A
|
3
-3%
|
4
+27%
|
4
-6%
|
5
+22%
|
3
-37%
|
0
-98%
|
5
+7 716%
|
5
-16%
|
8
+68%
|
11
+42%
|
11
-4%
|
10
-3%
|
9
-9%
|
9
+2%
|
7
-26%
|
(1)
N/A
|
(2)
-128%
|
(71)
-2 895%
|
(26)
+63%
|
(10)
+62%
|
12
N/A
|
15
+24%
|
13
-16%
|
11
-12%
|
10
-11%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
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)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(3)
|
(4)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
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
|
(2)
|
0
|
(54)
|
0
|
(3)
|
0
|
2
|
0
|
(0)
|
(2)
|
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
|
|
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
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
|
Pre-Tax Income |
(3)
N/A
|
(3)
-4%
|
(2)
+13%
|
(2)
+8%
|
(1)
+71%
|
(0)
+46%
|
(0)
+67%
|
(1)
-445%
|
(0)
+23%
|
1
N/A
|
1
+29%
|
3
+122%
|
3
-3%
|
(1)
N/A
|
4
N/A
|
3
-3%
|
4
+28%
|
4
-6%
|
5
+22%
|
3
-38%
|
(0)
N/A
|
5
N/A
|
4
-20%
|
7
+75%
|
11
+46%
|
10
-4%
|
9
-6%
|
7
-24%
|
7
-2%
|
4
-40%
|
(2)
N/A
|
(58)
-2 987%
|
(71)
-23%
|
(33)
+54%
|
(14)
+59%
|
12
N/A
|
14
+17%
|
12
-12%
|
9
-30%
|
9
+2%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(2)
|
7
|
9
|
3
|
(0)
|
10
|
9
|
(2)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
1
|
1
|
4
|
3
|
(1)
|
3
|
3
|
3
|
3
|
4
|
3
|
0
|
4
|
3
|
5
|
8
|
8
|
7
|
5
|
5
|
0
|
(4)
|
(51)
|
(62)
|
(30)
|
(14)
|
22
|
23
|
10
|
7
|
8
|
|
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
|
|
Net Income (Common) |
(2)
N/A
|
(2)
-1%
|
(2)
+12%
|
(2)
+4%
|
(1)
+73%
|
(0)
+54%
|
(0)
+72%
|
(1)
-629%
|
(0)
+20%
|
1
N/A
|
1
+30%
|
4
+144%
|
3
-4%
|
(1)
N/A
|
3
N/A
|
3
-2%
|
3
+13%
|
3
-5%
|
4
+35%
|
3
-36%
|
0
-81%
|
4
+705%
|
3
-33%
|
5
+112%
|
8
+45%
|
8
-3%
|
7
-7%
|
10
+41%
|
10
-1%
|
0
-96%
|
(4)
N/A
|
(51)
-1 183%
|
(62)
-23%
|
(30)
+52%
|
(14)
+55%
|
22
N/A
|
23
+7%
|
10
-57%
|
7
-29%
|
8
+7%
|
|
EPS (Diluted) |
-0.17
N/A
|
-0.17
N/A
|
-0.14
+18%
|
-0.14
N/A
|
-0.04
+71%
|
-0.02
+50%
|
0
N/A
|
-0.03
N/A
|
-0.03
N/A
|
0.07
N/A
|
0.09
+29%
|
0.2
+122%
|
0.19
-5%
|
-0.06
N/A
|
0.16
N/A
|
0.16
N/A
|
0.16
N/A
|
0.17
+6%
|
0.2
+18%
|
0.13
-35%
|
0.02
-85%
|
0.18
+800%
|
0.12
-33%
|
0.23
+92%
|
0.33
+43%
|
0.32
-3%
|
0.3
-6%
|
0.38
+27%
|
0.35
-8%
|
0.01
-97%
|
-0.14
N/A
|
-1.82
-1 200%
|
-2.14
-18%
|
-0.85
+60%
|
-0.33
+61%
|
0.53
N/A
|
0.54
+2%
|
0.23
-57%
|
0.17
-26%
|
0.19
+12%
|