BMO Commercial Property Trust Ltd
LSE:BCPT
Income Statement
Earnings Waterfall
BMO Commercial Property Trust Ltd
Revenue
|
59.2m
GBP
|
Cost of Revenue
|
-11.3m
GBP
|
Gross Profit
|
47.9m
GBP
|
Operating Expenses
|
-2.1m
GBP
|
Operating Income
|
45.7m
GBP
|
Other Expenses
|
-238.3m
GBP
|
Net Income
|
-192.5m
GBP
|
Income Statement
BMO Commercial Property Trust Ltd
Dec-2006 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||
Revenue |
246
N/A
|
197
-20%
|
(19)
N/A
|
(202)
-992%
|
(263)
-30%
|
(191)
+28%
|
71
N/A
|
187
+164%
|
133
-29%
|
102
-23%
|
99
-3%
|
71
-29%
|
57
-20%
|
75
+32%
|
119
+60%
|
189
+59%
|
209
+11%
|
190
-9%
|
175
-8%
|
113
-36%
|
65
-43%
|
114
+76%
|
65
-43%
|
104
+61%
|
65
-38%
|
64
-1%
|
64
+0%
|
97
+51%
|
65
-33%
|
65
0%
|
56
-14%
|
53
-5%
|
59
+11%
|
59
+1%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||
Cost of Revenue |
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(9)
|
(4)
|
(12)
|
(4)
|
(12)
|
(12)
|
(11)
|
(16)
|
(9)
|
(10)
|
(11)
|
(13)
|
(12)
|
(11)
|
|
Gross Profit |
234
N/A
|
184
-21%
|
(31)
N/A
|
(214)
-600%
|
(275)
-28%
|
(203)
+26%
|
59
N/A
|
174
+198%
|
119
-32%
|
87
-27%
|
85
-3%
|
56
-34%
|
42
-25%
|
60
+43%
|
114
+90%
|
185
+62%
|
205
+11%
|
186
-9%
|
173
-7%
|
110
-37%
|
56
-49%
|
110
+97%
|
53
-52%
|
100
+89%
|
53
-47%
|
52
-1%
|
53
+1%
|
81
+53%
|
56
-31%
|
55
-1%
|
45
-19%
|
40
-10%
|
47
+16%
|
48
+3%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||
Operating Expenses |
(13)
|
(13)
|
(13)
|
(13)
|
(10)
|
(10)
|
(12)
|
(11)
|
(12)
|
(12)
|
(11)
|
(11)
|
(12)
|
(13)
|
(8)
|
(8)
|
(15)
|
(10)
|
(10)
|
(8)
|
(3)
|
(9)
|
(1)
|
(10)
|
(2)
|
(0)
|
(2)
|
(5)
|
(7)
|
(4)
|
(1)
|
(0)
|
(1)
|
(2)
|
|
Selling, General & Administrative |
(9)
|
(10)
|
(10)
|
(10)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(9)
|
(8)
|
(2)
|
(9)
|
(1)
|
(10)
|
(2)
|
(1)
|
(1)
|
(4)
|
(6)
|
(4)
|
(0)
|
0
|
(1)
|
(1)
|
|
Other Operating Expenses |
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(1)
|
(1)
|
(6)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
Operating Income |
221
N/A
|
171
-22%
|
(44)
N/A
|
(227)
-420%
|
(285)
-25%
|
(213)
+25%
|
47
N/A
|
163
+249%
|
107
-34%
|
76
-29%
|
74
-3%
|
45
-39%
|
30
-33%
|
47
+56%
|
106
+125%
|
176
+66%
|
190
+8%
|
176
-7%
|
163
-8%
|
102
-38%
|
53
-48%
|
101
+90%
|
51
-49%
|
90
+75%
|
51
-43%
|
52
+2%
|
51
-2%
|
76
+49%
|
49
-35%
|
51
+3%
|
44
-13%
|
40
-9%
|
45
+13%
|
46
+1%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(14)
|
(15)
|
(16)
|
(20)
|
(11)
|
(13)
|
(2)
|
(11)
|
42
|
(11)
|
(14)
|
(58)
|
(72)
|
(167)
|
(132)
|
6
|
111
|
150
|
(139)
|
(238)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
3
|
3
|
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 |
221
N/A
|
171
-22%
|
(44)
N/A
|
(227)
-420%
|
(285)
-25%
|
(213)
+25%
|
47
N/A
|
162
+248%
|
106
-35%
|
76
-29%
|
74
-3%
|
45
-39%
|
30
-33%
|
48
+57%
|
92
+94%
|
162
+75%
|
174
+8%
|
156
-10%
|
152
-3%
|
89
-42%
|
50
-43%
|
90
+78%
|
93
+4%
|
79
-15%
|
38
-52%
|
(6)
N/A
|
(22)
-244%
|
(91)
-323%
|
(83)
+8%
|
60
N/A
|
157
+164%
|
190
+21%
|
(94)
N/A
|
(193)
-105%
|
|
Net Income | |||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(1)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
|
Income from Continuing Operations |
220
|
171
|
(44)
|
(227)
|
(284)
|
(212)
|
46
|
162
|
107
|
76
|
74
|
46
|
30
|
48
|
92
|
162
|
174
|
156
|
151
|
89
|
50
|
89
|
93
|
78
|
36
|
(7)
|
(22)
|
(92)
|
(84)
|
59
|
156
|
189
|
(94)
|
(193)
|
|
Net Income (Common) |
220
N/A
|
171
-23%
|
(44)
N/A
|
(227)
-413%
|
(284)
-25%
|
(212)
+25%
|
46
N/A
|
162
+250%
|
107
-34%
|
76
-29%
|
74
-3%
|
46
-38%
|
30
-34%
|
48
+58%
|
92
+94%
|
162
+76%
|
174
+8%
|
156
-10%
|
151
-3%
|
89
-42%
|
50
-43%
|
89
+78%
|
93
+4%
|
78
-16%
|
36
-53%
|
(7)
N/A
|
(22)
-226%
|
(92)
-312%
|
(84)
+9%
|
59
N/A
|
156
+166%
|
189
+21%
|
(94)
N/A
|
(193)
-104%
|
|
EPS (Diluted) |
0.3
N/A
|
0.24
-20%
|
-0.06
N/A
|
-0.32
-433%
|
-0.4
-25%
|
-0.3
+25%
|
0.07
N/A
|
0.24
+243%
|
0.16
-33%
|
0.12
-25%
|
0.11
-8%
|
0.06
-45%
|
0.04
-33%
|
0.07
+75%
|
0.12
+71%
|
0.22
+83%
|
0.23
+5%
|
0.2
-13%
|
0.19
-5%
|
0.11
-42%
|
0.06
-45%
|
0.11
+83%
|
0.12
+9%
|
0.1
-17%
|
0.05
-50%
|
-0.01
N/A
|
-0.03
-200%
|
-0.12
-300%
|
-0.11
+8%
|
0.07
N/A
|
0.2
+186%
|
0.25
+25%
|
-0.13
N/A
|
-0.27
-108%
|