Blancco Technology Group PLC
LSE:BLTG
Income Statement
Earnings Waterfall
Blancco Technology Group PLC
Revenue
|
44.1m
GBP
|
Cost of Revenue
|
-1.2m
GBP
|
Gross Profit
|
43m
GBP
|
Operating Expenses
|
-39.7m
GBP
|
Operating Income
|
3.2m
GBP
|
Other Expenses
|
-482k
GBP
|
Net Income
|
2.7m
GBP
|
Income Statement
Blancco Technology Group PLC
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||
Revenue |
70
N/A
|
96
+36%
|
112
+17%
|
105
-7%
|
99
-6%
|
98
-1%
|
106
+8%
|
116
+10%
|
120
+3%
|
124
+4%
|
133
+8%
|
140
+5%
|
160
+15%
|
180
+12%
|
189
+5%
|
197
+4%
|
105
-47%
|
15
-86%
|
18
+21%
|
21
+17%
|
24
+14%
|
27
+12%
|
26
-2%
|
27
+2%
|
29
+9%
|
31
+4%
|
33
+9%
|
33
+0%
|
33
+0%
|
37
+9%
|
39
+6%
|
40
+3%
|
44
+11%
|
|
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)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
|
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
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
|
12
N/A
|
26
+119%
|
28
+7%
|
29
+4%
|
32
+9%
|
32
0%
|
31
-1%
|
34
+8%
|
37
+9%
|
39
+5%
|
43
+12%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||
Operating Expenses |
(69)
|
(97)
|
(110)
|
(100)
|
(94)
|
(94)
|
(101)
|
(111)
|
(114)
|
(118)
|
(128)
|
(133)
|
(152)
|
(171)
|
(180)
|
(188)
|
(99)
|
(13)
|
(15)
|
(20)
|
(24)
|
(27)
|
(27)
|
(25)
|
(27)
|
(29)
|
(31)
|
(32)
|
(31)
|
(33)
|
(34)
|
(36)
|
(40)
|
|
Selling, General & Administrative |
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(11)
|
(23)
|
(24)
|
(26)
|
(29)
|
(29)
|
(28)
|
(30)
|
(32)
|
(33)
|
(37)
|
|
Depreciation & Amortization |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Other Operating Expenses |
(69)
|
(96)
|
(110)
|
(99)
|
(94)
|
(93)
|
(100)
|
(111)
|
(113)
|
(118)
|
(127)
|
(132)
|
(152)
|
(170)
|
(180)
|
(187)
|
(97)
|
(11)
|
(13)
|
(17)
|
(20)
|
(24)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1
N/A
|
(0)
N/A
|
3
N/A
|
5
+105%
|
5
-12%
|
5
+1%
|
5
+10%
|
5
-1%
|
6
+10%
|
5
-6%
|
6
+10%
|
7
+23%
|
8
+12%
|
9
+10%
|
9
+0%
|
10
+8%
|
5
-47%
|
2
-69%
|
3
+75%
|
1
-67%
|
(0)
N/A
|
(0)
-450%
|
(1)
-507%
|
1
N/A
|
1
+59%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+92%
|
1
N/A
|
2
+132%
|
2
+11%
|
3
+33%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Non-Reccuring Items |
(0)
|
(10)
|
(10)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
(5)
|
(5)
|
(5)
|
(5)
|
(2)
|
(3)
|
(9)
|
(9)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
(0)
|
0
|
(0)
|
1
|
1
|
(1)
|
(1)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
2
|
3
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
1
N/A
|
(11)
N/A
|
(9)
+20%
|
4
N/A
|
4
+2%
|
3
-15%
|
3
-19%
|
4
+29%
|
5
+50%
|
0
-95%
|
0
-35%
|
2
+894%
|
2
+27%
|
6
+164%
|
4
-28%
|
3
-30%
|
(1)
N/A
|
(2)
-149%
|
(0)
+81%
|
(3)
-511%
|
(5)
-66%
|
(2)
+58%
|
(1)
+36%
|
(1)
+41%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-80%
|
1
N/A
|
3
+89%
|
2
-39%
|
2
+46%
|
|
Net Income | ||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
|
Income from Continuing Operations |
0
|
(10)
|
(9)
|
3
|
3
|
2
|
2
|
3
|
4
|
(1)
|
(1)
|
1
|
2
|
5
|
4
|
3
|
(1)
|
(3)
|
(1)
|
(3)
|
(5)
|
(3)
|
(2)
|
(1)
|
1
|
(0)
|
0
|
(0)
|
0
|
1
|
2
|
2
|
3
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
0
N/A
|
(10)
N/A
|
(9)
+15%
|
3
N/A
|
3
+5%
|
2
-28%
|
2
-17%
|
3
+34%
|
4
+53%
|
(1)
N/A
|
(1)
-8%
|
1
N/A
|
2
+25%
|
5
+163%
|
4
-23%
|
3
-17%
|
6
+106%
|
5
-12%
|
1
-81%
|
(26)
N/A
|
(31)
-20%
|
(5)
+84%
|
(1)
+74%
|
0
N/A
|
2
+6 689%
|
1
-66%
|
1
+98%
|
1
-7%
|
1
-19%
|
2
+81%
|
2
+40%
|
2
-15%
|
3
+36%
|
|
EPS (Diluted) |
0.01
N/A
|
-0.41
N/A
|
-0.3
+27%
|
0.12
N/A
|
0.12
N/A
|
0.08
-33%
|
0.06
-25%
|
0.07
+17%
|
0.1
+43%
|
-0.02
N/A
|
-0.02
N/A
|
0.03
N/A
|
0.04
+33%
|
0.11
+175%
|
0.08
-27%
|
0.06
-25%
|
0.07
+17%
|
0.07
N/A
|
0.01
-86%
|
-0.38
N/A
|
-0.55
-45%
|
-0.08
+85%
|
-0.03
+63%
|
-0.01
+67%
|
0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.04
+33%
|