Avingtrans PLC
LSE:AVG
Income Statement
Earnings Waterfall
Avingtrans PLC
Revenue
|
131.6m
GBP
|
Cost of Revenue
|
-89m
GBP
|
Gross Profit
|
42.6m
GBP
|
Operating Expenses
|
-34m
GBP
|
Operating Income
|
8.7m
GBP
|
Other Expenses
|
-3.1m
GBP
|
Net Income
|
5.6m
GBP
|
Income Statement
Avingtrans PLC
Nov-2003 | May-2004 | Nov-2004 | May-2005 | Nov-2005 | May-2006 | Nov-2006 | May-2007 | Nov-2007 | May-2008 | Nov-2008 | May-2009 | Nov-2009 | May-2010 | Nov-2010 | May-2011 | Nov-2011 | May-2012 | Nov-2012 | May-2013 | Nov-2013 | May-2014 | Nov-2014 | May-2015 | Nov-2015 | May-2016 | Nov-2016 | May-2017 | Nov-2017 | May-2018 | Nov-2018 | May-2019 | Nov-2019 | May-2020 | Nov-2020 | May-2021 | Nov-2021 | May-2022 | Nov-2022 | May-2023 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
5
N/A
|
6
+5%
|
11
+95%
|
24
+125%
|
32
+32%
|
32
+1%
|
34
+4%
|
40
+18%
|
44
+10%
|
41
-6%
|
38
-9%
|
38
0%
|
33
-11%
|
29
-15%
|
32
+12%
|
36
+13%
|
34
-7%
|
32
-4%
|
35
+8%
|
45
+30%
|
61
+34%
|
60
0%
|
56
-8%
|
23
-59%
|
4
-84%
|
21
+485%
|
22
+5%
|
23
+3%
|
40
+76%
|
79
+97%
|
100
+26%
|
104
+4%
|
111
+6%
|
92
-17%
|
86
-6%
|
99
+14%
|
89
-10%
|
99
+11%
|
105
+6%
|
116
+11%
|
132
+13%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5)
|
(5)
|
(10)
|
(18)
|
(25)
|
(29)
|
(28)
|
(30)
|
(33)
|
(30)
|
(27)
|
(27)
|
(25)
|
(21)
|
(23)
|
(26)
|
(24)
|
(25)
|
(27)
|
(34)
|
(47)
|
(46)
|
(41)
|
(20)
|
(6)
|
(18)
|
(18)
|
(19)
|
(31)
|
(59)
|
(73)
|
(76)
|
(81)
|
(67)
|
(60)
|
(69)
|
(61)
|
(65)
|
(70)
|
(78)
|
(89)
|
|
Gross Profit |
0
N/A
|
0
-16%
|
1
+231%
|
7
+657%
|
7
+12%
|
3
-56%
|
6
+88%
|
10
+72%
|
11
+11%
|
11
-3%
|
10
-4%
|
10
-3%
|
8
-19%
|
7
-9%
|
9
+24%
|
11
+15%
|
9
-13%
|
8
-17%
|
8
+7%
|
12
+43%
|
14
+17%
|
14
+6%
|
15
+1%
|
2
-83%
|
(3)
N/A
|
3
N/A
|
4
+19%
|
4
+8%
|
9
+115%
|
20
+131%
|
26
+31%
|
28
+5%
|
29
+6%
|
25
-16%
|
26
+6%
|
30
+15%
|
28
-5%
|
34
+19%
|
35
+4%
|
38
+9%
|
43
+11%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(0)
|
(3)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(7)
|
(7)
|
(10)
|
(12)
|
(14)
|
(13)
|
(3)
|
0
|
(4)
|
(4)
|
(4)
|
(10)
|
(21)
|
(24)
|
(24)
|
(25)
|
(23)
|
(23)
|
(23)
|
(21)
|
(27)
|
(27)
|
(30)
|
(34)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
(4)
|
0
|
0
|
(2)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(9)
|
(8)
|
(6)
|
(7)
|
(10)
|
(11)
|
(13)
|
(13)
|
(3)
|
0
|
(4)
|
(4)
|
(4)
|
(8)
|
(17)
|
(22)
|
(22)
|
(23)
|
(21)
|
(21)
|
(22)
|
(21)
|
(26)
|
(26)
|
(29)
|
(33)
|
|
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
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
|
Operating Income |
0
N/A
|
0
-32%
|
1
+279%
|
2
+215%
|
3
+30%
|
3
-6%
|
3
+9%
|
4
+18%
|
3
-11%
|
3
-19%
|
2
-16%
|
2
+15%
|
2
-21%
|
1
-52%
|
1
+41%
|
2
+31%
|
1
-17%
|
1
-26%
|
1
+1%
|
2
+69%
|
2
+4%
|
1
-57%
|
1
+46%
|
(1)
N/A
|
(3)
-338%
|
(0)
+84%
|
0
N/A
|
(0)
N/A
|
(1)
-649%
|
(1)
+58%
|
2
N/A
|
4
+84%
|
4
+7%
|
1
-74%
|
3
+180%
|
7
+120%
|
7
0%
|
7
+4%
|
8
+5%
|
8
+7%
|
9
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
2
|
2
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(3)
|
(3)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
|
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
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
0
N/A
|
0
-42%
|
1
+287%
|
2
+240%
|
3
+30%
|
2
-5%
|
(0)
N/A
|
0
N/A
|
2
+904%
|
2
-26%
|
1
-22%
|
2
+39%
|
1
-26%
|
0
-65%
|
1
+121%
|
1
+37%
|
1
-15%
|
0
-99%
|
(0)
N/A
|
1
N/A
|
4
+199%
|
3
-37%
|
(0)
N/A
|
(1)
-1 554%
|
(2)
-88%
|
0
N/A
|
1
+129%
|
(0)
N/A
|
(4)
-1 461%
|
(4)
-1%
|
1
N/A
|
3
+248%
|
3
-7%
|
(0)
N/A
|
2
N/A
|
5
+188%
|
7
+32%
|
7
-3%
|
7
+2%
|
7
+5%
|
8
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
0
|
0
|
0
|
1
|
2
|
2
|
0
|
0
|
2
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
1
|
4
|
3
|
0
|
(1)
|
(2)
|
0
|
1
|
(0)
|
(4)
|
(4)
|
0
|
2
|
2
|
(0)
|
2
|
5
|
7
|
6
|
6
|
6
|
6
|
|
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
|
|
Net Income (Common) |
0
N/A
|
0
-39%
|
0
+193%
|
1
+217%
|
2
+32%
|
2
+12%
|
0
-82%
|
0
-53%
|
2
+869%
|
1
-26%
|
0
-58%
|
1
+135%
|
1
+26%
|
1
-57%
|
1
+21%
|
1
+70%
|
2
+25%
|
1
-41%
|
7
+630%
|
8
+10%
|
4
-48%
|
3
-26%
|
0
-93%
|
2
+832%
|
3
+45%
|
31
+1 112%
|
30
-5%
|
(0)
N/A
|
(4)
-1 290%
|
(4)
-9%
|
0
N/A
|
3
+827%
|
2
-7%
|
1
-41%
|
2
+70%
|
27
+1 061%
|
29
+7%
|
6
-78%
|
6
-7%
|
5
-14%
|
6
+7%
|
|
EPS (Diluted) |
0.04
N/A
|
0.02
-50%
|
0.05
+150%
|
0.07
+40%
|
0.11
+57%
|
0.12
+9%
|
0.02
-83%
|
0
N/A
|
0.08
N/A
|
0.06
-25%
|
0.03
-50%
|
0.05
+67%
|
0.06
+20%
|
0.02
-67%
|
0.02
N/A
|
0.04
+100%
|
0.06
+50%
|
0.03
-50%
|
0.26
+767%
|
0.26
N/A
|
0.14
-46%
|
0.1
-29%
|
0.01
-90%
|
0.06
+500%
|
0.09
+50%
|
1.11
+1 133%
|
1.15
+4%
|
-0.01
N/A
|
-0.19
-1 800%
|
-0.16
+16%
|
0.01
N/A
|
0.08
+700%
|
0.07
-13%
|
0.04
-43%
|
0.05
+25%
|
0.84
+1 580%
|
0.88
+5%
|
0.19
-78%
|
0.19
N/A
|
0.15
-21%
|
0.16
+7%
|