Aeorema Communications PLC
LSE:AEO
Income Statement
Earnings Waterfall
Aeorema Communications PLC
Revenue
|
19.7m
GBP
|
Cost of Revenue
|
-15.4m
GBP
|
Gross Profit
|
4.3m
GBP
|
Operating Expenses
|
-3.8m
GBP
|
Operating Income
|
520.8k
GBP
|
Other Expenses
|
-177.4k
GBP
|
Net Income
|
343.4k
GBP
|
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
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
-12%
|
2
+63%
|
2
+14%
|
2
+4%
|
2
+12%
|
3
+18%
|
3
+15%
|
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%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(2)
|
(4)
|
(7)
|
(9)
|
(11)
|
(16)
|
(15)
|
|
Gross Profit |
0
N/A
|
0
+67%
|
0
-10%
|
0
+52%
|
1
+110%
|
1
+12%
|
1
-10%
|
1
-36%
|
1
-4%
|
1
+42%
|
0
-40%
|
0
-24%
|
1
+100%
|
1
+1%
|
1
-7%
|
1
+13%
|
1
+11%
|
1
+11%
|
2
+96%
|
2
+27%
|
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%
|
|
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)
|
|
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)
|
|
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
|
|
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
|
|
Operating Income |
(0)
N/A
|
(0)
+24%
|
(0)
-19%
|
(0)
+54%
|
0
N/A
|
0
-4%
|
0
-64%
|
(0)
N/A
|
(0)
N/A
|
(0)
-42%
|
(0)
+27%
|
(0)
-7%
|
(0)
+97%
|
(0)
-600%
|
(0)
-29%
|
(0)
+89%
|
(0)
-300%
|
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%
|
|
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)
|
|
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
|
|
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
|
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)
-167%
|
(0)
+41%
|
(0)
+27%
|
(0)
-17%
|
0
N/A
|
(0)
N/A
|
(0)
-50%
|
(0)
+89%
|
(0)
-300%
|
0
N/A
|
0
+400%
|
0
+34%
|
1
+6%
|
0
-24%
|
0
+1%
|
0
-6%
|
0
-6%
|
0
0%
|
0
-27%
|
0
-91%
|
0
+172%
|
0
+20%
|
0
+443%
|
0
+13%
|
(0)
N/A
|
(0)
-91%
|
(0)
+62%
|
0
N/A
|
1
+120%
|
1
+8%
|
1
+14%
|
0
-54%
|
|
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)
|
|
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
|
|
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) |
(0)
N/A
|
(0)
+27%
|
(2)
-704%
|
(2)
+9%
|
0
N/A
|
0
+27%
|
0
-37%
|
(0)
N/A
|
(1)
-165%
|
(0)
+43%
|
(0)
+20%
|
(0)
-13%
|
0
N/A
|
(0)
N/A
|
(0)
-400%
|
(0)
+80%
|
(0)
-350%
|
0
N/A
|
0
+2 600%
|
0
+37%
|
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%
|
|
EPS (Diluted) |
-0.05
N/A
|
-0.04
+20%
|
-0.25
-525%
|
-0.22
+12%
|
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%
|