Anpario PLC
LSE:ANP
Income Statement
Earnings Waterfall
Anpario PLC
Revenue
|
31m
GBP
|
Cost of Revenue
|
-17m
GBP
|
Gross Profit
|
14m
GBP
|
Operating Expenses
|
-11.4m
GBP
|
Operating Income
|
2.5m
GBP
|
Other Expenses
|
5k
GBP
|
Net Income
|
2.5m
GBP
|
Income Statement
Anpario PLC
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 |
3
N/A
|
5
+68%
|
5
-2%
|
5
+4%
|
6
+14%
|
11
+76%
|
19
+69%
|
22
+16%
|
20
-8%
|
19
-3%
|
21
+8%
|
24
+14%
|
26
+9%
|
26
+2%
|
25
-5%
|
23
-5%
|
23
-2%
|
23
+1%
|
23
-2%
|
24
+6%
|
28
+17%
|
29
+3%
|
29
0%
|
28
-3%
|
28
-2%
|
29
+5%
|
31
+7%
|
31
-1%
|
30
-1%
|
33
+10%
|
34
+2%
|
33
-2%
|
32
-4%
|
31
-3%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(8)
|
(14)
|
(16)
|
(14)
|
(13)
|
(14)
|
(16)
|
(17)
|
(17)
|
(16)
|
(14)
|
(13)
|
(13)
|
(12)
|
(13)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(17)
|
(19)
|
(19)
|
(18)
|
(17)
|
|
Gross Profit |
1
N/A
|
2
+78%
|
2
-2%
|
2
+10%
|
2
+21%
|
3
+36%
|
5
+52%
|
6
+25%
|
6
0%
|
6
-3%
|
6
+12%
|
8
+19%
|
9
+12%
|
9
+6%
|
9
+1%
|
9
+4%
|
10
+4%
|
10
+6%
|
11
+1%
|
11
+8%
|
14
+19%
|
14
+6%
|
14
-2%
|
14
-4%
|
14
+1%
|
15
+6%
|
16
+10%
|
16
0%
|
15
-3%
|
16
+6%
|
15
-7%
|
14
-6%
|
14
-1%
|
14
+0%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||
Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(10)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(10)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
|
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
|
|
Operating Income |
0
N/A
|
0
+2 000%
|
0
-14%
|
0
+19%
|
1
+26%
|
1
+30%
|
1
+67%
|
2
+47%
|
2
+13%
|
2
-3%
|
2
+12%
|
3
+30%
|
2
-18%
|
3
+30%
|
3
-2%
|
3
+6%
|
3
+3%
|
4
+13%
|
4
+4%
|
4
+4%
|
4
+4%
|
4
0%
|
4
+2%
|
4
+10%
|
4
+0%
|
4
-4%
|
4
+2%
|
5
+20%
|
6
+6%
|
6
+1%
|
5
-6%
|
4
-33%
|
2
-31%
|
3
+3%
|
|
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
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(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
|
|
Pre-Tax Income |
0
N/A
|
0
+557%
|
0
-9%
|
0
+14%
|
1
+19%
|
1
+147%
|
2
+34%
|
2
-20%
|
2
+14%
|
2
+6%
|
2
-5%
|
2
-12%
|
2
+41%
|
3
+35%
|
3
-1%
|
3
+7%
|
3
+4%
|
4
+13%
|
4
-3%
|
3
-24%
|
3
+14%
|
3
+12%
|
4
+11%
|
5
+21%
|
5
+0%
|
4
-4%
|
5
+3%
|
5
+18%
|
6
+6%
|
6
+1%
|
5
-5%
|
4
-32%
|
3
-27%
|
3
+3%
|
|
Net Income | |||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(0)
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
3
|
2
|
3
|
|
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
|
|
Net Income (Common) |
(0)
N/A
|
0
N/A
|
0
-9%
|
0
+6%
|
0
+24%
|
1
+195%
|
2
+36%
|
1
-22%
|
1
+5%
|
2
+23%
|
2
-5%
|
2
+34%
|
3
+27%
|
3
-4%
|
3
+5%
|
3
+16%
|
4
+15%
|
4
+3%
|
3
-14%
|
3
-20%
|
3
+11%
|
3
+5%
|
3
+10%
|
4
+22%
|
4
+0%
|
4
-7%
|
4
+0%
|
4
+13%
|
4
-2%
|
5
+14%
|
5
+7%
|
3
-34%
|
2
-27%
|
3
+5%
|
|
EPS (Diluted) |
-0.02
N/A
|
0.04
N/A
|
0.03
-25%
|
0.03
N/A
|
0.04
+33%
|
0.09
+125%
|
0.08
-11%
|
0.07
-13%
|
0.07
N/A
|
0.09
+29%
|
0.08
-11%
|
0.11
+38%
|
0.14
+27%
|
0.13
-7%
|
0.13
N/A
|
0.15
+15%
|
0.18
+20%
|
0.18
N/A
|
0.15
-17%
|
0.13
-13%
|
0.14
+8%
|
0.14
N/A
|
0.15
+7%
|
0.19
+27%
|
0.19
N/A
|
0.18
-5%
|
0.18
N/A
|
0.2
+11%
|
0.19
-5%
|
0.21
+11%
|
0.23
+10%
|
0.15
-35%
|
0.11
-27%
|
0.13
+18%
|