Aeorema Communications PLC
LSE:AEO
Income Statement
Earnings Waterfall
Aeorema Communications PLC
Income Statement
Aeorema Communications PLC
| 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
|
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
|
|
| Revenue |
1
N/A
|
1
+43%
|
1
+3%
|
2
+68%
|
2
+44%
|
2
-4%
|
2
N/A
|
2
-16%
|
2
-10%
|
2
+12%
|
1
-28%
|
1
-13%
|
2
+63%
|
2
+14%
|
2
+4%
|
2
+12%
|
3
+21%
|
3
+13%
|
4
+22%
|
4
+4%
|
5
+15%
|
5
-3%
|
5
+7%
|
5
-1%
|
5
-6%
|
5
0%
|
4
-9%
|
4
+7%
|
5
+8%
|
5
+3%
|
7
+37%
|
8
+14%
|
5
-29%
|
4
-23%
|
5
+20%
|
8
+63%
|
12
+47%
|
14
+18%
|
20
+40%
|
20
-3%
|
20
+3%
|
21
+3%
|
20
-3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(2)
|
(4)
|
(7)
|
(9)
|
(11)
|
(16)
|
(15)
|
(17)
|
(17)
|
(17)
|
|
| Gross Profit |
0
N/A
|
0
+67%
|
0
-10%
|
0
+52%
|
1
+110%
|
1
+12%
|
1
-9%
|
1
-37%
|
1
-2%
|
1
+39%
|
0
-40%
|
0
-24%
|
1
+100%
|
1
+1%
|
1
-7%
|
1
+13%
|
1
+15%
|
1
+7%
|
1
+31%
|
2
+89%
|
2
-11%
|
2
-7%
|
2
+4%
|
2
0%
|
2
-6%
|
2
-1%
|
2
-7%
|
2
+1%
|
2
+7%
|
2
-5%
|
2
+29%
|
2
+8%
|
2
-21%
|
2
-1%
|
1
-35%
|
2
+28%
|
3
+101%
|
3
+12%
|
4
+28%
|
4
-1%
|
4
-12%
|
4
-5%
|
3
-6%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
(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
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
+24%
|
(0)
-19%
|
(0)
+54%
|
0
N/A
|
0
+22%
|
0
-64%
|
(0)
N/A
|
(0)
N/A
|
(0)
-42%
|
(0)
+27%
|
(0)
-7%
|
(0)
+93%
|
(0)
-250%
|
(0)
-29%
|
(0)
+89%
|
(0)
-700%
|
0
N/A
|
0
+1 400%
|
0
+57%
|
1
+6%
|
0
-24%
|
0
+1%
|
0
-6%
|
0
-6%
|
0
+0%
|
0
-27%
|
0
+2%
|
0
+15%
|
0
-76%
|
0
+450%
|
0
+13%
|
(0)
N/A
|
(0)
-73%
|
(0)
+45%
|
0
N/A
|
1
+118%
|
1
+11%
|
1
+17%
|
1
-54%
|
1
-1%
|
1
+6%
|
0
-36%
|
|
| 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
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
(2)
|
(2)
|
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
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
+26%
|
(2)
-666%
|
(2)
+9%
|
0
N/A
|
0
+24%
|
0
-54%
|
(0)
N/A
|
(1)
-171%
|
(0)
+42%
|
(0)
+24%
|
(0)
-12%
|
0
N/A
|
(0)
N/A
|
(0)
-50%
|
(0)
+89%
|
(0)
-700%
|
0
N/A
|
0
+414%
|
0
+31%
|
1
+6%
|
0
-24%
|
0
+1%
|
0
-6%
|
0
-6%
|
0
0%
|
0
-27%
|
0
-91%
|
0
+173%
|
0
+20%
|
0
+443%
|
0
+13%
|
(0)
N/A
|
(0)
-91%
|
(0)
+62%
|
0
N/A
|
1
+120%
|
1
+8%
|
1
+14%
|
0
-54%
|
0
-8%
|
1
+28%
|
0
-35%
|
|
| 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)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(2)
|
(2)
|
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
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| 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
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
+27%
|
(2)
-704%
|
(2)
+9%
|
0
N/A
|
0
+27%
|
0
-42%
|
(0)
N/A
|
(1)
-165%
|
(0)
+43%
|
(0)
+17%
|
(0)
-8%
|
0
N/A
|
(0)
N/A
|
(0)
-450%
|
(0)
+82%
|
(0)
-350%
|
0
N/A
|
0
+2 500%
|
0
+42%
|
0
+14%
|
0
-29%
|
0
+5%
|
0
-11%
|
0
-2%
|
0
-5%
|
0
-19%
|
0
-83%
|
0
+41%
|
0
+24%
|
0
+373%
|
0
+18%
|
(0)
N/A
|
(0)
-97%
|
(0)
+57%
|
0
N/A
|
1
+65%
|
1
-1%
|
1
+20%
|
0
-55%
|
0
-14%
|
0
+4%
|
0
-23%
|
|
| EPS (Diluted) |
-0.05
N/A
|
-0.04
+20%
|
-0.26
-550%
|
-0.22
+15%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
-0.02
N/A
|
-0.05
-150%
|
-0.03
+40%
|
-0.03
N/A
|
-0.03
N/A
|
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0.03
N/A
|
0.04
+33%
|
0.05
+25%
|
0.03
-40%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.03
+200%
|
0.03
N/A
|
-0.02
N/A
|
-0.04
-100%
|
-0.02
+50%
|
0.04
N/A
|
0.06
+50%
|
0.06
N/A
|
0.07
+17%
|
0.03
-57%
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
|