Bidstack Group PLC
LSE:BIDS
Income Statement
Earnings Waterfall
Bidstack Group PLC
Revenue
|
5.2m
GBP
|
Cost of Revenue
|
-1.7m
GBP
|
Gross Profit
|
3.5m
GBP
|
Operating Expenses
|
-13.9m
GBP
|
Operating Income
|
-10.4m
GBP
|
Other Expenses
|
461.7k
GBP
|
Net Income
|
-10m
GBP
|
Income Statement
Bidstack Group PLC
Jul-2007 | Jan-2008 | Jul-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 |
1
N/A
|
2
+53%
|
2
+3%
|
0
-80%
|
1
+107%
|
1
+44%
|
1
-10%
|
1
-1%
|
1
+14%
|
1
-9%
|
1
+15%
|
1
-16%
|
1
-33%
|
1
+60%
|
2
+93%
|
2
+3%
|
1
-47%
|
1
-21%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
+3 060%
|
0
+8%
|
0
-59%
|
0
+176%
|
2
+337%
|
2
+32%
|
3
+17%
|
4
+47%
|
5
+37%
|
5
-1%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
|
Gross Profit |
1
N/A
|
1
+58%
|
1
-1%
|
0
-81%
|
1
+93%
|
1
+46%
|
1
-1%
|
1
+3%
|
1
+12%
|
1
-14%
|
1
+9%
|
1
-28%
|
0
-34%
|
1
+42%
|
1
+70%
|
1
+21%
|
1
-45%
|
1
-17%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
+8%
|
0
-59%
|
0
+209%
|
0
+117%
|
0
+92%
|
1
+120%
|
1
+56%
|
4
+155%
|
3
-8%
|
|
Operating Income | |||||||||||||||||||||||||||||||||
Operating Expenses |
(3)
|
(3)
|
(4)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(0)
|
2
|
(0)
|
(1)
|
(3)
|
(4)
|
(5)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(13)
|
(14)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(4)
|
(5)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(13)
|
(14)
|
|
Other Operating Expenses |
(3)
|
(3)
|
(4)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(0)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(2)
N/A
|
(2)
+17%
|
(3)
-53%
|
(1)
+73%
|
(2)
-133%
|
(1)
+25%
|
(1)
+19%
|
(1)
-4%
|
(1)
+12%
|
(1)
-29%
|
(1)
-21%
|
(2)
-24%
|
(2)
-24%
|
(3)
-21%
|
(3)
-8%
|
(4)
-24%
|
(5)
-24%
|
(3)
+27%
|
(0)
+91%
|
1
N/A
|
(0)
N/A
|
(1)
-52%
|
(3)
-246%
|
(4)
-66%
|
(5)
-24%
|
(7)
-26%
|
(7)
-5%
|
(7)
-7%
|
(8)
-4%
|
(8)
-1%
|
(9)
-12%
|
(10)
-19%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||
Interest Income Expense |
(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)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(5)
|
0
|
2
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
2
|
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
|
|
Total Other Income |
0
|
0
|
0
|
1
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
Pre-Tax Income |
(0)
N/A
|
0
N/A
|
(2)
N/A
|
(1)
+69%
|
(2)
-138%
|
(1)
+23%
|
(1)
+27%
|
(1)
+14%
|
(1)
+2%
|
(1)
-57%
|
(1)
-17%
|
(2)
-27%
|
(3)
-43%
|
(3)
-21%
|
(4)
-17%
|
(5)
-42%
|
(7)
-21%
|
(5)
+24%
|
(3)
+41%
|
(4)
-31%
|
(0)
+87%
|
2
N/A
|
(3)
N/A
|
(5)
-52%
|
(5)
-7%
|
(7)
-26%
|
(7)
-4%
|
(7)
-7%
|
(8)
-7%
|
(8)
-1%
|
(9)
-9%
|
(10)
-19%
|
|
Net Income | |||||||||||||||||||||||||||||||||
Tax Provision |
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
|
1
|
1
|
2
|
2
|
1
|
0
|
|
Income from Continuing Operations |
(0)
|
0
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(3)
|
(4)
|
(0)
|
2
|
(3)
|
(5)
|
(5)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(10)
|
|
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
|
|
Net Income (Common) |
0
N/A
|
1
+117%
|
(2)
N/A
|
(1)
+46%
|
(3)
-146%
|
(2)
+30%
|
(1)
+49%
|
(1)
+11%
|
(1)
+6%
|
(1)
-59%
|
(1)
-17%
|
(2)
-28%
|
(3)
-43%
|
(3)
-21%
|
(4)
-18%
|
(5)
-43%
|
(6)
-17%
|
(5)
+25%
|
(3)
+39%
|
(4)
-31%
|
(0)
+88%
|
2
N/A
|
(3)
N/A
|
(5)
-52%
|
(5)
-5%
|
(7)
-25%
|
(6)
+2%
|
(6)
+4%
|
(6)
-2%
|
(6)
+2%
|
(8)
-25%
|
(10)
-30%
|
|
EPS (Diluted) |
71.18
N/A
|
62.99
-12%
|
-198
N/A
|
-106
+46%
|
-261
-146%
|
-184
+30%
|
-46.49
+75%
|
-27.66
+41%
|
-19.5
+30%
|
-31
-59%
|
-29
+6%
|
-37
-28%
|
-52.8
-43%
|
-64
-21%
|
-78.59
-23%
|
-76.71
+2%
|
-87.06
-13%
|
-59.25
+32%
|
-20.76
+65%
|
-11.2
+46%
|
-0.03
+100%
|
0.12
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.02
+33%
|
-0.03
-50%
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|