Best Of The Best PLC
LSE:BOTB
Income Statement
Earnings Waterfall
Best Of The Best PLC
Revenue
|
26.2m
GBP
|
Cost of Revenue
|
-11.1m
GBP
|
Gross Profit
|
15m
GBP
|
Operating Expenses
|
-9.6m
GBP
|
Operating Income
|
5.4m
GBP
|
Other Expenses
|
-748k
GBP
|
Net Income
|
4.7m
GBP
|
Income Statement
Best Of The Best PLC
Apr-2007 | Oct-2007 | Apr-2008 | Oct-2008 | Apr-2009 | Oct-2009 | Apr-2010 | Oct-2010 | Apr-2011 | Oct-2011 | Apr-2012 | Oct-2012 | Apr-2013 | Oct-2013 | Apr-2014 | Oct-2014 | Apr-2015 | Oct-2015 | Apr-2016 | Oct-2016 | Apr-2017 | Oct-2017 | Apr-2018 | Oct-2018 | Apr-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Apr-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Oct-2022 | Apr-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||
Revenue |
6
N/A
|
7
+25%
|
7
-1%
|
8
+4%
|
7
-1%
|
6
-17%
|
5
-22%
|
5
-5%
|
5
+3%
|
5
+6%
|
6
+12%
|
6
+10%
|
6
+5%
|
7
+4%
|
7
+5%
|
7
+5%
|
9
+22%
|
10
+13%
|
10
0%
|
11
+5%
|
11
+2%
|
11
+0%
|
13
+20%
|
15
+12%
|
15
+2%
|
15
+3%
|
18
+16%
|
32
+81%
|
46
+42%
|
43
-7%
|
0
N/A
|
35
N/A
|
29
-16%
|
26
-10%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(12)
|
(17)
|
(17)
|
0
|
(15)
|
(12)
|
(11)
|
|
Gross Profit |
3
N/A
|
5
+33%
|
4
-5%
|
5
+3%
|
4
-2%
|
4
-17%
|
3
-21%
|
3
-8%
|
3
+3%
|
3
+7%
|
3
+11%
|
4
+6%
|
4
+9%
|
4
+12%
|
5
+6%
|
5
+3%
|
5
+13%
|
6
+9%
|
6
+5%
|
7
+11%
|
7
+2%
|
7
+1%
|
7
+6%
|
8
+3%
|
8
+7%
|
9
+7%
|
11
+18%
|
20
+88%
|
28
+43%
|
25
-11%
|
0
N/A
|
19
N/A
|
17
-14%
|
15
-10%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||
Operating Expenses |
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(10)
|
(14)
|
(15)
|
0
|
(14)
|
(12)
|
(10)
|
|
Selling, General & Administrative |
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(10)
|
(14)
|
(15)
|
0
|
(14)
|
(12)
|
(10)
|
|
Research & Development |
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
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
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
|
|
Operating Income |
1
N/A
|
1
+70%
|
1
-32%
|
1
-23%
|
0
-22%
|
0
+4%
|
0
-13%
|
0
-21%
|
0
-85%
|
(0)
N/A
|
(0)
+8%
|
(0)
+64%
|
0
N/A
|
0
+167%
|
0
+38%
|
1
+50%
|
1
+44%
|
1
+5%
|
1
+6%
|
2
+42%
|
2
+1%
|
2
+2%
|
2
+4%
|
2
+8%
|
2
+22%
|
2
+14%
|
4
+74%
|
10
+129%
|
14
+46%
|
10
-27%
|
0
N/A
|
5
N/A
|
5
-7%
|
5
+13%
|
|
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
|
|
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
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
1
N/A
|
1
+70%
|
1
-30%
|
1
-21%
|
1
-22%
|
1
-2%
|
0
-14%
|
0
-20%
|
0
-77%
|
(0)
N/A
|
(0)
+10%
|
(0)
+68%
|
0
N/A
|
0
+175%
|
0
+36%
|
1
+47%
|
1
+45%
|
1
+5%
|
1
+6%
|
2
+42%
|
2
+1%
|
2
+1%
|
2
+4%
|
4
+165%
|
5
+11%
|
2
-47%
|
4
+68%
|
10
+129%
|
14
+46%
|
10
-27%
|
0
N/A
|
5
N/A
|
5
-6%
|
5
+13%
|
|
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)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
4
|
2
|
4
|
8
|
11
|
8
|
0
|
4
|
4
|
5
|
|
Net Income (Common) |
1
N/A
|
1
+64%
|
1
-36%
|
0
-20%
|
0
-19%
|
0
+3%
|
0
-13%
|
0
-35%
|
0
-41%
|
(0)
N/A
|
(0)
-333%
|
(0)
+54%
|
0
N/A
|
0
+271%
|
0
+35%
|
1
+46%
|
1
+65%
|
1
+1%
|
1
+10%
|
1
+45%
|
1
+3%
|
1
+2%
|
1
-5%
|
4
+161%
|
4
+9%
|
2
-46%
|
4
+70%
|
8
+126%
|
11
+44%
|
8
-27%
|
0
N/A
|
4
N/A
|
4
-3%
|
5
+13%
|
|
EPS (Diluted) |
0.05
N/A
|
0.07
+40%
|
0.04
-43%
|
0.03
-25%
|
0.02
-33%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
0.01
N/A
|
0.03
+200%
|
0.04
+33%
|
0.06
+50%
|
0.09
+50%
|
0.09
N/A
|
0.1
+11%
|
0.14
+40%
|
0.14
N/A
|
0.14
N/A
|
0.13
-7%
|
0.35
+169%
|
0.39
+11%
|
0.22
-44%
|
0.37
+68%
|
0.84
+127%
|
1.22
+45%
|
0.89
-27%
|
0.98
+10%
|
0.45
-54%
|
0.46
+2%
|
0.54
+17%
|