Bloomsbury Publishing PLC
LSE:BMY
Income Statement
Earnings Waterfall
Bloomsbury Publishing PLC
Revenue
|
277.9m
GBP
|
Cost of Revenue
|
-121.4m
GBP
|
Gross Profit
|
156.5m
GBP
|
Operating Expenses
|
-130.3m
GBP
|
Operating Income
|
26.2m
GBP
|
Other Expenses
|
-4.9m
GBP
|
Net Income
|
21.3m
GBP
|
Income Statement
Bloomsbury Publishing 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 | Aug-2011 | Feb-2012 | Aug-2012 | Feb-2013 | Aug-2013 | Feb-2014 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Nov-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
83
N/A
|
85
+2%
|
84
-1%
|
89
+5%
|
109
+23%
|
111
+2%
|
75
-33%
|
89
+18%
|
150
+70%
|
141
-6%
|
100
-29%
|
93
-7%
|
87
-6%
|
89
+2%
|
91
+2%
|
96
+6%
|
97
+1%
|
98
+1%
|
98
+0%
|
104
+6%
|
110
+5%
|
107
-2%
|
111
+4%
|
117
+5%
|
124
+6%
|
134
+8%
|
143
+7%
|
152
+7%
|
162
+6%
|
165
+2%
|
163
-1%
|
159
-2%
|
163
+3%
|
170
+4%
|
185
+9%
|
208
+12%
|
0
N/A
|
230
N/A
|
252
+10%
|
264
+5%
|
278
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(40)
|
(42)
|
(42)
|
(43)
|
(54)
|
(55)
|
(39)
|
(49)
|
(91)
|
(84)
|
(57)
|
(51)
|
(44)
|
(44)
|
(43)
|
(45)
|
(42)
|
(41)
|
(41)
|
(44)
|
(47)
|
(46)
|
(48)
|
(51)
|
(55)
|
(62)
|
(68)
|
(72)
|
(77)
|
(80)
|
(75)
|
(71)
|
(75)
|
(78)
|
(86)
|
(92)
|
0
|
(108)
|
(121)
|
(119)
|
(121)
|
|
Gross Profit |
43
N/A
|
43
-2%
|
42
-1%
|
46
+8%
|
56
+22%
|
57
+2%
|
36
-36%
|
39
+9%
|
59
+51%
|
57
-4%
|
43
-24%
|
42
-3%
|
43
+4%
|
45
+3%
|
48
+7%
|
51
+7%
|
55
+8%
|
57
+4%
|
57
+0%
|
60
+5%
|
62
+4%
|
61
-2%
|
63
+4%
|
66
+4%
|
69
+4%
|
71
+4%
|
75
+5%
|
80
+7%
|
84
+5%
|
85
+0%
|
88
+4%
|
88
0%
|
88
+0%
|
92
+5%
|
100
+8%
|
115
+16%
|
0
N/A
|
122
N/A
|
132
+8%
|
145
+10%
|
157
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(31)
|
(29)
|
(27)
|
(30)
|
(37)
|
(38)
|
(33)
|
(36)
|
(43)
|
(40)
|
(35)
|
(36)
|
(37)
|
(39)
|
(41)
|
(45)
|
(47)
|
(49)
|
(47)
|
(50)
|
(53)
|
(52)
|
(54)
|
(56)
|
(58)
|
(61)
|
(65)
|
(69)
|
(73)
|
(73)
|
(76)
|
(76)
|
(74)
|
(77)
|
(81)
|
(89)
|
0
|
(99)
|
(107)
|
(120)
|
(130)
|
|
Selling, General & Administrative |
(29)
|
(28)
|
(27)
|
(30)
|
(37)
|
(38)
|
(33)
|
(36)
|
(43)
|
(40)
|
(35)
|
(36)
|
(37)
|
(38)
|
(40)
|
(43)
|
(47)
|
(49)
|
(47)
|
(50)
|
(53)
|
(52)
|
(54)
|
(56)
|
(58)
|
(61)
|
(65)
|
(69)
|
(73)
|
(73)
|
(76)
|
(76)
|
(74)
|
(77)
|
(80)
|
(89)
|
0
|
(97)
|
(107)
|
(117)
|
(130)
|
|
Depreciation & Amortization |
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
(2)
|
0
|
(3)
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
|
Operating Income |
13
N/A
|
13
+5%
|
15
+11%
|
15
+2%
|
19
+23%
|
18
-2%
|
4
-81%
|
4
+7%
|
16
+340%
|
17
+1%
|
8
-50%
|
6
-28%
|
6
+2%
|
6
-4%
|
7
+20%
|
6
-20%
|
8
+49%
|
8
-7%
|
10
+24%
|
10
+3%
|
10
-6%
|
9
-7%
|
10
+9%
|
10
-1%
|
10
+10%
|
10
-3%
|
9
-7%
|
11
+17%
|
12
+5%
|
11
-1%
|
12
+5%
|
12
-1%
|
13
+12%
|
15
+15%
|
19
+23%
|
26
+37%
|
32
+25%
|
23
-29%
|
31
+35%
|
25
-19%
|
26
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
0
|
0
|
|
Non-Reccuring Items |
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
|
Gain/Loss on Disposition of Assets |
0
|
1
|
1
|
(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
|
1
|
0
|
(7)
|
(0)
|
0
|
|
Pre-Tax Income |
14
N/A
|
15
+10%
|
17
+12%
|
17
-1%
|
20
+21%
|
20
+1%
|
5
-74%
|
5
-7%
|
18
+269%
|
19
+8%
|
12
-40%
|
8
-31%
|
7
-12%
|
6
-12%
|
5
-12%
|
6
+9%
|
8
+41%
|
8
-7%
|
10
+25%
|
10
+3%
|
10
-6%
|
9
-7%
|
10
+8%
|
9
-2%
|
10
+10%
|
10
-2%
|
9
-7%
|
11
+17%
|
12
+6%
|
11
-2%
|
12
+5%
|
12
-2%
|
13
+12%
|
15
+13%
|
17
+16%
|
25
+46%
|
0
N/A
|
22
N/A
|
24
+8%
|
25
+6%
|
26
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(2)
|
(2)
|
(6)
|
(6)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
0
|
(5)
|
(6)
|
(5)
|
(5)
|
|
Income from Continuing Operations |
10
|
11
|
13
|
12
|
15
|
15
|
4
|
3
|
12
|
13
|
8
|
5
|
5
|
4
|
3
|
4
|
7
|
7
|
8
|
8
|
8
|
7
|
9
|
9
|
10
|
10
|
7
|
9
|
9
|
9
|
9
|
9
|
11
|
12
|
14
|
20
|
0
|
17
|
18
|
20
|
21
|
|
Net Income (Common) |
10
N/A
|
11
+14%
|
13
+15%
|
12
-3%
|
15
+19%
|
15
+1%
|
4
-75%
|
3
-11%
|
12
+263%
|
13
+9%
|
8
-39%
|
5
-31%
|
5
-8%
|
4
-12%
|
3
-22%
|
3
-13%
|
3
+14%
|
4
+12%
|
7
+97%
|
8
+3%
|
8
0%
|
7
-6%
|
9
+21%
|
9
-2%
|
10
+13%
|
10
-2%
|
7
-23%
|
9
+18%
|
9
+5%
|
9
-2%
|
9
+4%
|
9
-3%
|
11
+17%
|
12
+13%
|
14
+16%
|
20
+46%
|
0
N/A
|
17
N/A
|
18
+9%
|
20
+10%
|
21
+5%
|
|
EPS (Diluted) |
0.14
N/A
|
0.16
+14%
|
0.18
+13%
|
0.17
-6%
|
0.2
+18%
|
0.2
N/A
|
0.05
-75%
|
0.04
-20%
|
0.15
+275%
|
0.17
+13%
|
0.11
-35%
|
0.08
-27%
|
0.07
-13%
|
0.06
-14%
|
0.05
-17%
|
0.05
N/A
|
0.04
-20%
|
0.05
+25%
|
0.11
+120%
|
0.11
N/A
|
0.1
-9%
|
0.1
N/A
|
0.12
+20%
|
0.11
-8%
|
0.13
+18%
|
0.13
N/A
|
0.1
-23%
|
0.12
+20%
|
0.12
N/A
|
0.12
N/A
|
0.12
N/A
|
0.12
N/A
|
0.13
+8%
|
0.15
+15%
|
0.17
+13%
|
0.24
+41%
|
0
N/A
|
0.2
N/A
|
0.22
+10%
|
0.25
+14%
|
0.26
+4%
|