Ascential PLC
LSE:ASCL
Income Statement
Earnings Waterfall
Ascential PLC
Revenue
|
206.4m
GBP
|
Cost of Revenue
|
-74.2m
GBP
|
Gross Profit
|
132.2m
GBP
|
Operating Expenses
|
-105.9m
GBP
|
Operating Income
|
26.3m
GBP
|
Other Expenses
|
-217.6m
GBP
|
Net Income
|
-191.3m
GBP
|
Income Statement
Ascential PLC
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 |
165
N/A
|
293
+77%
|
317
+8%
|
349
+10%
|
396
+14%
|
380
-4%
|
508
+34%
|
230
-55%
|
256
+11%
|
349
+36%
|
435
+25%
|
191
-56%
|
499
+161%
|
206
-59%
|
|
Gross Profit | |||||||||||||||
Cost of Revenue |
(56)
|
(94)
|
(106)
|
(125)
|
(145)
|
(143)
|
(197)
|
(88)
|
(88)
|
(128)
|
(160)
|
(65)
|
(169)
|
(74)
|
|
Gross Profit |
110
N/A
|
199
+82%
|
211
+6%
|
223
+6%
|
251
+12%
|
237
-5%
|
311
+31%
|
142
-55%
|
169
+19%
|
222
+32%
|
275
+24%
|
126
-54%
|
330
+162%
|
132
-60%
|
|
Operating Income | |||||||||||||||
Operating Expenses |
(64)
|
(135)
|
(151)
|
(169)
|
(193)
|
(194)
|
(283)
|
(170)
|
(166)
|
(193)
|
(235)
|
(102)
|
(268)
|
(106)
|
|
Selling, General & Administrative |
(55)
|
(117)
|
(131)
|
(139)
|
(156)
|
(158)
|
(231)
|
(139)
|
(137)
|
(161)
|
(202)
|
(93)
|
(242)
|
(97)
|
|
Depreciation & Amortization |
(9)
|
(18)
|
(20)
|
(31)
|
(38)
|
(36)
|
(53)
|
(31)
|
(28)
|
(32)
|
(33)
|
(9)
|
(26)
|
(9)
|
|
Operating Income |
46
N/A
|
64
+39%
|
59
-7%
|
54
-9%
|
57
+6%
|
43
-24%
|
28
-35%
|
(29)
N/A
|
3
N/A
|
29
+903%
|
40
+36%
|
24
-40%
|
62
+161%
|
26
-57%
|
|
Pre-Tax Income | |||||||||||||||
Interest Income Expense |
(3)
|
(7)
|
(8)
|
(8)
|
(7)
|
(4)
|
(9)
|
(8)
|
(6)
|
(3)
|
(1)
|
(2)
|
(12)
|
(20)
|
|
Non-Reccuring Items |
(14)
|
(33)
|
(32)
|
(14)
|
(10)
|
(41)
|
(104)
|
(143)
|
(102)
|
(57)
|
(105)
|
4
|
(34)
|
4
|
|
Total Other Income |
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(10)
|
(10)
|
(12)
|
(9)
|
(8)
|
0
|
(3)
|
(0)
|
|
Pre-Tax Income |
27
N/A
|
20
-26%
|
16
-19%
|
29
+78%
|
36
+26%
|
(8)
N/A
|
(94)
-1 090%
|
(189)
-101%
|
(117)
+38%
|
(40)
+66%
|
(74)
-86%
|
25
N/A
|
13
-48%
|
11
-18%
|
|
Net Income | |||||||||||||||
Tax Provision |
(9)
|
(8)
|
(6)
|
(9)
|
(11)
|
1
|
20
|
37
|
20
|
2
|
4
|
(8)
|
(13)
|
(5)
|
|
Income from Continuing Operations |
18
|
12
|
10
|
20
|
25
|
(7)
|
(74)
|
(153)
|
(97)
|
(38)
|
(70)
|
17
|
0
|
6
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
9
|
10
|
(2)
|
|
Net Income (Common) |
28
N/A
|
18
-37%
|
15
-19%
|
209
+1 343%
|
206
-2%
|
8
-96%
|
(53)
N/A
|
(140)
-167%
|
137
N/A
|
223
+63%
|
(36)
N/A
|
(96)
-170%
|
(113)
-17%
|
(191)
-69%
|
|
EPS (Diluted) |
0.07
N/A
|
0.03
-57%
|
0.02
-33%
|
0.51
+2 450%
|
0.5
-2%
|
0.01
-98%
|
-0.13
N/A
|
-0.35
-169%
|
0.33
N/A
|
0.53
+61%
|
-0.08
N/A
|
-0.21
-163%
|
-0.25
-19%
|
-0.43
-72%
|