Blackbird PLC
LSE:BIRD
Income Statement
Earnings Waterfall
Blackbird PLC
Revenue
|
1.9m
GBP
|
Cost of Revenue
|
-124.9k
GBP
|
Gross Profit
|
1.8m
GBP
|
Operating Expenses
|
-4.7m
GBP
|
Operating Income
|
-2.9m
GBP
|
Other Expenses
|
434.1k
GBP
|
Net Income
|
-2.5m
GBP
|
Income Statement
Blackbird PLC
Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | 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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
+60%
|
0
N/A
|
0
-38%
|
0
+20%
|
0
+83%
|
0
+18%
|
0
-31%
|
0
-22%
|
0
N/A
|
0
+71%
|
0
+92%
|
0
+22%
|
0
+11%
|
0
+19%
|
0
+3%
|
0
+21%
|
1
+37%
|
1
+29%
|
1
+6%
|
1
-10%
|
1
-6%
|
1
-4%
|
1
-3%
|
1
+6%
|
1
+0%
|
1
+9%
|
1
-1%
|
1
-1%
|
1
+8%
|
1
+6%
|
1
+12%
|
1
+11%
|
1
+22%
|
2
+19%
|
2
+10%
|
2
+20%
|
3
+33%
|
3
+4%
|
2
-20%
|
2
-15%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
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)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+92%
|
0
+12%
|
0
+14%
|
0
N/A
|
0
+31%
|
1
+29%
|
1
+26%
|
1
+10%
|
1
-11%
|
1
-6%
|
1
+0%
|
1
-5%
|
1
+0%
|
1
0%
|
1
+9%
|
1
-4%
|
1
-4%
|
1
+10%
|
1
+11%
|
1
+10%
|
1
+12%
|
1
+27%
|
1
+21%
|
2
+10%
|
2
+24%
|
3
+36%
|
3
+4%
|
2
-21%
|
2
-15%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
|
Operating Income |
(1)
N/A
|
(1)
+2%
|
(1)
-18%
|
(1)
-22%
|
(1)
-5%
|
(1)
+7%
|
(1)
+2%
|
(1)
N/A
|
(1)
+18%
|
(1)
+25%
|
(0)
+46%
|
(0)
+61%
|
(0)
+18%
|
(0)
-22%
|
(0)
-73%
|
(0)
-58%
|
(0)
+17%
|
(0)
N/A
|
(0)
-12%
|
(0)
-11%
|
(1)
-165%
|
(2)
-116%
|
(4)
-106%
|
(4)
0%
|
(3)
+27%
|
(3)
+2%
|
(2)
+9%
|
(2)
+6%
|
(2)
-7%
|
(2)
-5%
|
(3)
-6%
|
(3)
+3%
|
(2)
+14%
|
(2)
+11%
|
(2)
+0%
|
(2)
-11%
|
(2)
-2%
|
(2)
+24%
|
(2)
-30%
|
(3)
-52%
|
(3)
+11%
|
|
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
|
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
|
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
|
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
|
|
Pre-Tax Income |
(1)
N/A
|
(1)
N/A
|
(1)
-20%
|
(1)
-25%
|
(1)
-6%
|
(1)
+3%
|
(1)
+1%
|
(1)
N/A
|
(1)
+17%
|
(1)
+24%
|
(0)
+44%
|
(0)
+59%
|
(0)
+17%
|
(0)
-30%
|
(0)
-54%
|
(0)
-50%
|
(0)
+20%
|
(0)
N/A
|
(0)
-13%
|
(0)
-11%
|
(1)
-167%
|
(2)
-121%
|
(4)
-105%
|
(4)
-5%
|
(3)
+31%
|
(3)
+2%
|
(2)
+9%
|
(2)
+6%
|
(2)
-7%
|
(2)
-5%
|
(3)
-5%
|
(3)
+3%
|
(2)
+14%
|
(2)
+11%
|
(2)
+0%
|
(2)
-12%
|
(2)
-2%
|
(2)
+26%
|
(2)
-25%
|
(3)
-50%
|
(3)
+14%
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
|
Net Income (Common) |
(0)
N/A
|
(0)
N/A
|
(1)
-32%
|
(1)
-26%
|
(1)
-6%
|
(1)
+4%
|
(1)
+3%
|
(1)
N/A
|
(1)
+17%
|
(0)
+25%
|
(0)
+49%
|
(0)
+68%
|
(0)
+25%
|
(0)
-50%
|
(0)
-44%
|
(0)
-77%
|
(0)
+22%
|
(0)
N/A
|
(0)
-22%
|
(0)
-14%
|
(1)
-220%
|
(2)
-121%
|
(4)
-103%
|
(4)
-5%
|
(3)
+32%
|
(3)
+1%
|
(2)
+7%
|
(2)
+6%
|
(2)
-6%
|
(2)
-5%
|
(3)
-5%
|
(2)
+3%
|
(2)
+14%
|
(2)
+12%
|
(2)
+0%
|
(2)
-12%
|
(2)
-1%
|
(2)
+26%
|
(2)
-22%
|
(3)
-53%
|
(2)
+15%
|
|
EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
-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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|