Brave Bison Group PLC
LSE:BBSN
Income Statement
Earnings Waterfall
Brave Bison Group PLC
Revenue
|
33.8m
GBP
|
Cost of Revenue
|
-15m
GBP
|
Gross Profit
|
18.8m
GBP
|
Operating Expenses
|
-16.8m
GBP
|
Operating Income
|
2m
GBP
|
Other Expenses
|
-1.2m
GBP
|
Net Income
|
831k
GBP
|
Income Statement
Brave Bison Group PLC
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 |
9
N/A
|
14
+58%
|
15
+6%
|
17
+18%
|
18
+3%
|
19
+5%
|
18
-4%
|
17
-6%
|
21
+27%
|
22
+4%
|
17
-23%
|
12
-27%
|
14
+19%
|
16
+12%
|
22
+33%
|
29
+34%
|
32
+9%
|
34
+7%
|
|
Gross Profit | |||||||||||||||||||
Cost of Revenue |
(5)
|
(7)
|
(8)
|
(11)
|
(10)
|
(12)
|
(13)
|
(12)
|
(15)
|
(15)
|
(12)
|
(9)
|
(11)
|
(12)
|
(14)
|
(15)
|
(15)
|
(15)
|
|
Gross Profit |
4
N/A
|
7
+75%
|
6
-11%
|
6
+5%
|
8
+20%
|
7
-12%
|
5
-28%
|
5
+1%
|
6
+32%
|
7
+7%
|
5
-25%
|
4
-30%
|
4
+9%
|
4
+2%
|
8
+92%
|
14
+80%
|
17
+21%
|
19
+11%
|
|
Operating Income | |||||||||||||||||||
Operating Expenses |
(20)
|
(24)
|
(19)
|
(14)
|
(13)
|
(11)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(7)
|
(13)
|
(15)
|
(17)
|
|
Selling, General & Administrative |
(19)
|
(23)
|
(19)
|
(14)
|
(13)
|
(11)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(7)
|
(13)
|
(15)
|
(17)
|
|
Research & Development |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(16)
N/A
|
(17)
-8%
|
(13)
+24%
|
(8)
+37%
|
(5)
+35%
|
(4)
+19%
|
(4)
+8%
|
(3)
+31%
|
(0)
+96%
|
0
N/A
|
(1)
N/A
|
(2)
-36%
|
(1)
+42%
|
0
N/A
|
1
+1 390%
|
1
+91%
|
2
+29%
|
2
+4%
|
|
Pre-Tax Income | |||||||||||||||||||
Interest Income Expense |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
Non-Reccuring Items |
(2)
|
(4)
|
(40)
|
(38)
|
(1)
|
(1)
|
(13)
|
(13)
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
|
Gain/Loss on Disposition of Assets |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
(3)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(19)
N/A
|
(23)
-23%
|
(54)
-135%
|
(46)
+15%
|
(6)
+86%
|
(5)
+22%
|
(17)
-238%
|
(15)
+10%
|
(0)
+99%
|
(1)
-722%
|
(3)
-284%
|
(3)
-7%
|
(2)
+35%
|
(1)
+70%
|
0
N/A
|
1
+186%
|
1
+11%
|
0
-87%
|
|
Net Income | |||||||||||||||||||
Tax Provision |
1
|
2
|
2
|
1
|
1
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
Income from Continuing Operations |
(18)
|
(21)
|
(52)
|
(45)
|
(6)
|
(5)
|
(15)
|
(13)
|
(0)
|
(1)
|
(3)
|
(3)
|
(2)
|
(0)
|
0
|
1
|
2
|
1
|
|
Net Income (Common) |
(18)
N/A
|
(21)
-17%
|
(52)
-147%
|
(45)
+14%
|
(6)
+87%
|
(5)
+21%
|
(15)
-220%
|
(13)
+10%
|
(0)
+99%
|
(1)
-1 059%
|
(3)
-297%
|
(3)
-8%
|
(2)
+42%
|
(0)
+77%
|
0
N/A
|
1
+187%
|
2
+58%
|
1
-60%
|
|
EPS (Diluted) |
-0.12
N/A
|
-0.11
+8%
|
-0.19
-73%
|
-0.08
+58%
|
-0.01
+88%
|
0
N/A
|
-0.03
N/A
|
-0.02
+33%
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|