Bioventix PLC
LSE:BVXP
Income Statement
Earnings Waterfall
Bioventix PLC
Revenue
|
13.6m
GBP
|
Cost of Revenue
|
-850.5k
GBP
|
Gross Profit
|
12.7m
GBP
|
Operating Expenses
|
-2m
GBP
|
Operating Income
|
10.8m
GBP
|
Other Expenses
|
-2.1m
GBP
|
Net Income
|
8.7m
GBP
|
Income Statement
Bioventix PLC
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 |
2
N/A
|
2
-5%
|
3
+19%
|
3
+12%
|
4
+16%
|
4
+12%
|
4
+9%
|
5
+10%
|
6
+15%
|
6
+13%
|
7
+16%
|
8
+16%
|
9
+4%
|
9
+1%
|
9
+5%
|
10
+8%
|
10
+3%
|
10
-1%
|
11
+7%
|
10
-4%
|
12
+12%
|
13
+10%
|
13
-1%
|
14
+6%
|
|
Gross Profit | |||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Gross Profit |
2
N/A
|
2
-6%
|
3
+23%
|
3
+10%
|
3
+17%
|
4
+12%
|
4
+11%
|
4
+10%
|
5
+14%
|
6
+16%
|
7
+16%
|
8
+17%
|
8
+4%
|
8
-2%
|
8
+4%
|
9
+9%
|
9
+3%
|
9
-2%
|
10
+8%
|
10
-4%
|
11
+13%
|
12
+10%
|
12
-1%
|
13
+6%
|
|
Operating Income | |||||||||||||||||||||||||
Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
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
|
|
Operating Income |
2
N/A
|
1
-9%
|
2
+33%
|
2
+13%
|
2
+16%
|
3
+6%
|
3
+23%
|
4
+13%
|
4
+20%
|
5
+18%
|
6
+15%
|
7
+17%
|
7
+4%
|
7
-3%
|
7
+5%
|
8
+11%
|
8
+2%
|
8
-3%
|
8
+9%
|
8
-4%
|
9
+14%
|
10
+10%
|
10
0%
|
11
+7%
|
|
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
|
|
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
|
|
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
|
|
Pre-Tax Income |
2
N/A
|
1
-9%
|
2
+33%
|
2
+13%
|
2
+8%
|
3
+13%
|
3
+23%
|
4
+13%
|
4
+20%
|
5
+19%
|
6
+15%
|
7
+16%
|
7
+3%
|
7
-2%
|
7
+4%
|
8
+12%
|
8
+5%
|
8
-7%
|
8
+6%
|
8
-2%
|
9
+17%
|
10
+10%
|
10
-1%
|
11
+7%
|
|
Net Income | |||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
9
|
|
Net Income (Common) |
1
N/A
|
1
-6%
|
2
+30%
|
2
+12%
|
2
+7%
|
2
+14%
|
3
+23%
|
3
+13%
|
3
+21%
|
4
+18%
|
5
+19%
|
6
+16%
|
6
-1%
|
6
-1%
|
6
+5%
|
7
+12%
|
7
+10%
|
7
-6%
|
7
0%
|
7
-2%
|
8
+16%
|
8
+10%
|
8
-1%
|
9
+4%
|
|
EPS (Diluted) |
0.25
N/A
|
0.24
-4%
|
0.31
+29%
|
0.34
+10%
|
0.36
+6%
|
0.41
+14%
|
0.5
+22%
|
0.56
+12%
|
0.68
+21%
|
0.8
+18%
|
0.95
+19%
|
1.1
+16%
|
1.08
-2%
|
1.07
-1%
|
1.12
+5%
|
1.25
+12%
|
1.38
+10%
|
1.29
-7%
|
1.28
-1%
|
1.26
-2%
|
1.46
+16%
|
1.6
+10%
|
1.58
-1%
|
1.63
+3%
|