Bigblu Broadband PLC
LSE:BBB
Income Statement
Earnings Waterfall
Bigblu Broadband PLC
Revenue
|
31.3m
GBP
|
Cost of Revenue
|
-18.6m
GBP
|
Gross Profit
|
12.7m
GBP
|
Operating Expenses
|
-15.9m
GBP
|
Operating Income
|
-3.2m
GBP
|
Other Expenses
|
-794k
GBP
|
Net Income
|
-4m
GBP
|
Income Statement
Bigblu Broadband PLC
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||
Revenue |
7
N/A
|
10
+34%
|
21
+115%
|
36
+70%
|
44
+21%
|
48
+10%
|
55
+15%
|
61
+10%
|
27
-56%
|
37
+39%
|
27
-27%
|
14
-47%
|
27
+87%
|
29
+7%
|
31
+8%
|
31
+0%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
(6)
|
(7)
|
(14)
|
(23)
|
(28)
|
(31)
|
(33)
|
(34)
|
(14)
|
(19)
|
(14)
|
(7)
|
(15)
|
(16)
|
(18)
|
(19)
|
|
Gross Profit |
2
N/A
|
3
+53%
|
7
+163%
|
13
+81%
|
16
+18%
|
17
+11%
|
22
+30%
|
26
+18%
|
13
-50%
|
19
+40%
|
14
-27%
|
8
-42%
|
12
+56%
|
13
+4%
|
13
+3%
|
13
-3%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(3)
|
(3)
|
(13)
|
(19)
|
(22)
|
(25)
|
(34)
|
(34)
|
(10)
|
(15)
|
(11)
|
(3)
|
(13)
|
(14)
|
(15)
|
(16)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(13)
|
(15)
|
(11)
|
(12)
|
(20)
|
(21)
|
(10)
|
(14)
|
(11)
|
(6)
|
(13)
|
(13)
|
(15)
|
(16)
|
|
Depreciation & Amortization |
(0)
|
(1)
|
0
|
(4)
|
(11)
|
(13)
|
(14)
|
(12)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
|
Operating Income |
(1)
N/A
|
(1)
+42%
|
(5)
-691%
|
(6)
-9%
|
(6)
-10%
|
(8)
-19%
|
(11)
-48%
|
(7)
+34%
|
3
N/A
|
3
+25%
|
2
-31%
|
5
+109%
|
(1)
N/A
|
(1)
-38%
|
(2)
-34%
|
(3)
-95%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(7)
|
(7)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
Non-Reccuring Items |
(5)
|
(3)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
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
|
|
Pre-Tax Income |
(6)
N/A
|
(4)
+31%
|
(6)
-50%
|
(8)
-33%
|
(10)
-23%
|
(12)
-18%
|
(15)
-28%
|
(10)
+35%
|
0
N/A
|
(4)
N/A
|
(5)
-31%
|
2
N/A
|
(2)
N/A
|
(2)
-7%
|
(2)
+2%
|
(3)
-92%
|
|
Net Income | |||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
2
|
3
|
2
|
1
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
(6)
|
(4)
|
(6)
|
(8)
|
(8)
|
(9)
|
(13)
|
(8)
|
(0)
|
(4)
|
(5)
|
2
|
(2)
|
(2)
|
(3)
|
(4)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(6)
N/A
|
(4)
+31%
|
(6)
-46%
|
(8)
-34%
|
(8)
+6%
|
(9)
-21%
|
(13)
-44%
|
(8)
+37%
|
(8)
+5%
|
(15)
-88%
|
10
N/A
|
16
+65%
|
27
+70%
|
27
+0%
|
(3)
N/A
|
(4)
-48%
|
|
EPS (Diluted) |
-0.29
N/A
|
-0.2
+31%
|
-0.24
-20%
|
-0.24
N/A
|
-0.2
+17%
|
-0.21
-5%
|
-0.26
-24%
|
-0.15
+42%
|
-0.13
+13%
|
-0.25
-92%
|
0.16
N/A
|
0.27
+69%
|
0.46
+70%
|
0.46
N/A
|
-0.04
N/A
|
-0.07
-75%
|