Audioboom Group PLC
LSE:BOOM
Income Statement
Earnings Waterfall
Audioboom Group PLC
Revenue
|
65.8m
USD
|
Cost of Revenue
|
-63m
USD
|
Gross Profit
|
2.8m
USD
|
Operating Expenses
|
-13.6m
USD
|
Operating Income
|
-10.8m
USD
|
Other Expenses
|
-1.1m
USD
|
Net Income
|
-11.9m
USD
|
Income Statement
Audioboom Group PLC
Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | May-2013 | Nov-2013 | Nov-2014 | May-2015 | Nov-2015 | May-2016 | Nov-2016 | May-2017 | Nov-2017 | May-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
1
+196%
|
1
+45%
|
1
-34%
|
0
-66%
|
0
-78%
|
0
+283%
|
0
+9%
|
0
-44%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+50%
|
0
+109%
|
0
+75%
|
0
+122%
|
1
+190%
|
2
+119%
|
4
+128%
|
6
+71%
|
10
+60%
|
12
+20%
|
22
+84%
|
22
+4%
|
24
+9%
|
27
+10%
|
38
+41%
|
60
+60%
|
78
+30%
|
75
-5%
|
66
-12%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(7)
|
(9)
|
(16)
|
(17)
|
(19)
|
(21)
|
(29)
|
(47)
|
(62)
|
(61)
|
(63)
|
|
Gross Profit |
0
N/A
|
1
+686%
|
1
+64%
|
0
-51%
|
(0)
N/A
|
0
N/A
|
0
+633%
|
(0)
N/A
|
(0)
-183%
|
(0)
+6%
|
(0)
+13%
|
(0)
+7%
|
0
N/A
|
0
-50%
|
0
+442%
|
(0)
N/A
|
(0)
-19%
|
(0)
+75%
|
0
N/A
|
1
+205%
|
2
+93%
|
3
+47%
|
3
+15%
|
5
+73%
|
5
-10%
|
5
+4%
|
6
+22%
|
9
+38%
|
13
+54%
|
17
+26%
|
14
-15%
|
3
-80%
|
|
Operating Income | |||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(3)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(5)
|
(8)
|
(9)
|
(10)
|
(6)
|
(8)
|
(8)
|
(13)
|
(9)
|
(14)
|
(12)
|
(11)
|
(9)
|
(10)
|
(12)
|
(15)
|
(15)
|
(14)
|
|
Selling, General & Administrative |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(5)
|
(8)
|
(9)
|
(10)
|
(6)
|
(8)
|
(8)
|
(12)
|
(9)
|
(13)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(15)
|
(15)
|
(14)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(0)
N/A
|
0
N/A
|
0
+1 550%
|
(0)
N/A
|
(1)
-245%
|
(1)
+10%
|
(0)
+60%
|
(3)
-936%
|
(1)
+72%
|
(0)
+36%
|
(0)
+4%
|
(1)
-127%
|
(0)
+83%
|
(0)
-129%
|
(5)
-1 130%
|
(8)
-65%
|
(10)
-20%
|
(10)
-7%
|
(6)
+43%
|
(7)
-15%
|
(6)
+3%
|
(10)
-54%
|
(6)
+38%
|
(9)
-44%
|
(7)
+20%
|
(6)
+14%
|
(3)
+54%
|
(1)
+47%
|
2
N/A
|
2
+1%
|
(1)
N/A
|
(11)
-917%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
2
|
2
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Total Other Income |
0
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
Pre-Tax Income |
(0)
N/A
|
(0)
+82%
|
0
N/A
|
(0)
N/A
|
(1)
-425%
|
(0)
+54%
|
(3)
-636%
|
(4)
-29%
|
1
N/A
|
1
+68%
|
(0)
N/A
|
(1)
-5 600%
|
(0)
+70%
|
(1)
-400%
|
(5)
-462%
|
(8)
-65%
|
(9)
-20%
|
(10)
-7%
|
(6)
+43%
|
(7)
-15%
|
(6)
+3%
|
(12)
-82%
|
(8)
+28%
|
(11)
-33%
|
(8)
+32%
|
(7)
+10%
|
(3)
+51%
|
(2)
+47%
|
2
N/A
|
3
+60%
|
(0)
N/A
|
(12)
-2 605%
|
|
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
|
5
|
5
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(3)
|
(4)
|
1
|
1
|
(0)
|
(1)
|
(0)
|
(1)
|
(5)
|
(8)
|
(9)
|
(10)
|
(6)
|
(6)
|
(6)
|
(11)
|
(8)
|
(11)
|
(7)
|
(7)
|
(3)
|
(2)
|
7
|
8
|
(1)
|
(12)
|
|
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
|
(0)
+82%
|
0
N/A
|
(0)
N/A
|
(1)
-372%
|
(0)
+54%
|
(3)
-641%
|
(4)
-29%
|
1
N/A
|
1
+70%
|
(0)
N/A
|
(1)
-5 600%
|
(0)
+70%
|
(1)
-371%
|
(5)
-489%
|
(8)
-67%
|
(9)
-18%
|
(10)
-6%
|
(6)
+43%
|
(6)
-15%
|
(6)
+5%
|
(11)
-84%
|
(8)
+28%
|
(11)
-34%
|
(7)
+33%
|
(7)
+10%
|
(3)
+50%
|
(2)
+47%
|
7
N/A
|
8
+15%
|
(1)
N/A
|
(12)
-1 476%
|
|
EPS (Diluted) |
-5.5
N/A
|
-0.88
+84%
|
1.54
N/A
|
-1.64
N/A
|
-7.72
-371%
|
-3.54
+54%
|
-26.27
-642%
|
-53.28
-103%
|
24.66
N/A
|
63
+155%
|
-0.33
N/A
|
-4.07
-1 133%
|
-0.6
+85%
|
-3.8
-533%
|
-1.45
+62%
|
-1.47
-1%
|
-1.73
-18%
|
-1.84
-6%
|
-1
+46%
|
-0.87
+13%
|
-0.73
+16%
|
-1.21
-66%
|
-0.77
+36%
|
-0.88
-14%
|
-0.55
+38%
|
-0.46
+16%
|
-0.23
+50%
|
-0.12
+48%
|
0.4
N/A
|
0.46
+15%
|
-0.05
N/A
|
-0.73
-1 360%
|