Agronomics Ltd
LSE:ANIC
Income Statement
Earnings Waterfall
Agronomics Ltd
Revenue
|
29.7m
GBP
|
Operating Expenses
|
-1.8m
GBP
|
Operating Income
|
27.9m
GBP
|
Other Expenses
|
-5.6m
GBP
|
Net Income
|
22.4m
GBP
|
Income Statement
Agronomics Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||
Revenue |
3
N/A
|
2
-27%
|
(0)
N/A
|
(0)
-19%
|
(0)
-94%
|
(0)
+14%
|
0
N/A
|
0
-45%
|
(0)
N/A
|
(0)
+93%
|
0
N/A
|
(0)
N/A
|
(0)
+40%
|
1
N/A
|
1
+60%
|
11
+915%
|
14
+28%
|
6
-53%
|
22
+247%
|
30
+33%
|
|
Gross Profit | |||||||||||||||||||||
Cost of Revenue |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gross Profit |
2
N/A
|
2
-29%
|
(0)
N/A
|
(0)
-19%
|
(0)
-94%
|
(0)
+14%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
Selling, General & Administrative |
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
|
Operating Income |
2
N/A
|
1
-34%
|
(1)
N/A
|
(1)
-13%
|
(1)
+0%
|
(1)
+16%
|
0
N/A
|
(0)
N/A
|
(1)
-1 070%
|
(0)
+59%
|
(0)
+23%
|
(0)
-72%
|
(1)
-154%
|
(0)
+91%
|
0
N/A
|
10
+2 012%
|
12
+27%
|
5
-63%
|
20
+345%
|
28
+37%
|
|
Pre-Tax Income | |||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
0
|
1
|
7
|
7
|
(2)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(9)
|
(3)
|
(3)
|
(3)
|
|
Pre-Tax Income |
2
N/A
|
1
-37%
|
(1)
N/A
|
(1)
-9%
|
(1)
-6%
|
(1)
+17%
|
0
N/A
|
(0)
N/A
|
(1)
-1 371%
|
(0)
+61%
|
(0)
+28%
|
(0)
-89%
|
(1)
-165%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
5
+389%
|
8
+67%
|
24
+192%
|
22
-8%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
2
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
(0)
|
1
|
5
|
8
|
24
|
22
|
|
Net Income (Common) |
2
N/A
|
1
-37%
|
(1)
N/A
|
(1)
-9%
|
(1)
-6%
|
(1)
+17%
|
0
N/A
|
(0)
N/A
|
(1)
-1 371%
|
(0)
+61%
|
(0)
+28%
|
(0)
-89%
|
(1)
-165%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
5
+389%
|
8
+67%
|
24
+192%
|
22
-8%
|
|
EPS (Diluted) |
0.06
N/A
|
0.04
-33%
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.02
+33%
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|