Carr's Group PLC
LSE:CARR
Income Statement
Earnings Waterfall
Carr's Group PLC
Revenue
|
144.8m
GBP
|
Cost of Revenue
|
-112.5m
GBP
|
Gross Profit
|
32.4m
GBP
|
Operating Expenses
|
-33.2m
GBP
|
Operating Income
|
-863k
GBP
|
Other Expenses
|
-490k
GBP
|
Net Income
|
-1.4m
GBP
|
Income Statement
Carr's Group PLC
Feb-2004 | Aug-2004 | Feb-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Aug-2008 | Feb-2009 | Aug-2009 | Feb-2010 | Aug-2010 | Feb-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Aug-2013 | Mar-2014 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
152
N/A
|
156
+3%
|
163
+4%
|
192
+18%
|
224
+17%
|
243
+8%
|
243
+0%
|
253
+4%
|
304
+20%
|
372
+23%
|
385
+3%
|
350
-9%
|
337
-4%
|
345
+2%
|
359
+4%
|
373
+4%
|
394
+5%
|
404
+3%
|
440
+9%
|
468
+6%
|
451
-4%
|
429
-5%
|
423
-1%
|
331
-22%
|
276
-17%
|
315
+14%
|
338
+7%
|
346
+2%
|
370
+7%
|
403
+9%
|
409
+2%
|
404
-1%
|
398
-2%
|
396
-1%
|
397
+0%
|
120
-70%
|
343
+185%
|
124
-64%
|
204
+64%
|
143
-30%
|
145
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(148)
|
(151)
|
0
|
0
|
0
|
0
|
(100)
|
(219)
|
(261)
|
(328)
|
(340)
|
(309)
|
(294)
|
(300)
|
(316)
|
(332)
|
(352)
|
(360)
|
(392)
|
(420)
|
(400)
|
(379)
|
(372)
|
(289)
|
(241)
|
(274)
|
(296)
|
(308)
|
(325)
|
(350)
|
(355)
|
(350)
|
(346)
|
(343)
|
(344)
|
(89)
|
(288)
|
(95)
|
(157)
|
(111)
|
(112)
|
|
Gross Profit |
4
N/A
|
5
+16%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
11
N/A
|
34
+200%
|
43
+26%
|
45
+3%
|
45
+1%
|
41
-9%
|
43
+6%
|
45
+4%
|
44
-3%
|
41
-6%
|
42
+2%
|
44
+5%
|
48
+9%
|
49
+1%
|
51
+5%
|
50
-1%
|
51
+1%
|
43
-16%
|
36
-17%
|
41
+16%
|
42
+2%
|
39
-8%
|
45
+15%
|
53
+20%
|
54
+1%
|
54
+0%
|
52
-5%
|
52
+1%
|
53
+2%
|
31
-42%
|
55
+76%
|
30
-46%
|
47
+60%
|
32
-32%
|
32
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
0
|
0
|
(155)
|
(184)
|
(217)
|
(235)
|
(137)
|
(28)
|
(36)
|
(32)
|
(32)
|
(34)
|
(36)
|
(36)
|
(35)
|
(32)
|
(31)
|
(32)
|
(34)
|
(35)
|
(37)
|
(35)
|
(35)
|
(31)
|
(26)
|
(28)
|
(30)
|
(30)
|
(35)
|
(40)
|
(41)
|
(39)
|
(36)
|
(42)
|
(45)
|
(22)
|
(39)
|
(22)
|
(36)
|
(32)
|
(33)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
(20)
|
(31)
|
0
|
(28)
|
0
|
(30)
|
0
|
(40)
|
0
|
(39)
|
0
|
(41)
|
0
|
(21)
|
0
|
(23)
|
0
|
(31)
|
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
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
|
Other Operating Expenses |
0
|
0
|
(155)
|
(184)
|
(217)
|
(235)
|
(137)
|
(28)
|
(36)
|
(32)
|
(32)
|
(34)
|
(36)
|
(36)
|
(35)
|
(32)
|
(31)
|
(32)
|
(34)
|
(35)
|
(37)
|
0
|
(16)
|
0
|
(26)
|
0
|
(30)
|
0
|
(35)
|
0
|
(41)
|
0
|
(36)
|
0
|
(45)
|
0
|
(39)
|
2
|
(36)
|
0
|
(33)
|
|
Operating Income |
4
N/A
|
5
+19%
|
8
+50%
|
8
+9%
|
8
-9%
|
7
-5%
|
6
-13%
|
6
-8%
|
7
+26%
|
13
+76%
|
13
+5%
|
7
-45%
|
7
-3%
|
9
+28%
|
9
N/A
|
9
+1%
|
11
+16%
|
12
+13%
|
14
+16%
|
13
-4%
|
14
+5%
|
15
+9%
|
16
+2%
|
12
-23%
|
10
-19%
|
13
+29%
|
12
-5%
|
9
-27%
|
10
+11%
|
13
+34%
|
13
-2%
|
15
+19%
|
16
+1%
|
10
-37%
|
8
-15%
|
9
+11%
|
16
+70%
|
7
-53%
|
11
+49%
|
1
-95%
|
(1)
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
0
|
1
|
0
|
2
|
1
|
1
|
|
Non-Reccuring Items |
0
|
0
|
4
|
4
|
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
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
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
|
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
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
5
N/A
|
5
+13%
|
11
+112%
|
11
-4%
|
6
-44%
|
6
+8%
|
6
-6%
|
6
-7%
|
7
+29%
|
13
+79%
|
13
+1%
|
7
-45%
|
7
N/A
|
9
+27%
|
9
+4%
|
10
+6%
|
12
+17%
|
13
+11%
|
16
+19%
|
15
-1%
|
16
+1%
|
17
+6%
|
17
+3%
|
14
-20%
|
12
-15%
|
14
+21%
|
14
-1%
|
10
-28%
|
12
+23%
|
16
+26%
|
15
-2%
|
16
+7%
|
16
+1%
|
11
-34%
|
10
-9%
|
8
-24%
|
17
+126%
|
8
-56%
|
13
+66%
|
2
-88%
|
0
-99%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
3
|
4
|
9
|
8
|
4
|
4
|
4
|
4
|
6
|
8
|
8
|
5
|
5
|
7
|
7
|
8
|
9
|
10
|
12
|
12
|
12
|
13
|
14
|
11
|
9
|
11
|
11
|
8
|
11
|
14
|
13
|
14
|
14
|
10
|
8
|
6
|
14
|
6
|
10
|
0
|
(1)
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
3
|
3
|
1
|
1
|
|
Net Income (Common) |
3
N/A
|
3
+14%
|
8
+159%
|
8
-7%
|
4
-53%
|
4
+14%
|
4
-7%
|
4
+11%
|
5
+29%
|
8
+43%
|
7
-5%
|
4
-40%
|
5
+2%
|
6
+27%
|
8
+32%
|
23
+212%
|
23
-3%
|
9
-63%
|
11
+28%
|
11
+1%
|
11
-1%
|
11
+5%
|
12
+6%
|
12
-1%
|
12
+3%
|
12
+0%
|
10
-17%
|
7
-32%
|
9
+34%
|
12
+27%
|
11
-4%
|
12
+6%
|
13
+8%
|
8
-35%
|
7
-16%
|
8
+9%
|
15
+93%
|
3
-82%
|
7
+156%
|
(0)
N/A
|
(1)
-499%
|
|
EPS (Diluted) |
0.03
N/A
|
0.04
+33%
|
0.11
+175%
|
0.1
-9%
|
0.04
-60%
|
0.05
+25%
|
0.05
N/A
|
0.05
N/A
|
0.06
+20%
|
0.09
+50%
|
0.09
N/A
|
0.05
-44%
|
0.05
N/A
|
0.07
+40%
|
0.07
N/A
|
0.26
+271%
|
0.24
-8%
|
0.09
-63%
|
0.12
+33%
|
0.12
N/A
|
0.12
N/A
|
0.12
N/A
|
0.13
+8%
|
0.12
-8%
|
0.13
+8%
|
0.13
N/A
|
0.12
-8%
|
0.08
-33%
|
0.1
+25%
|
0.13
+30%
|
0.12
-8%
|
0.13
+8%
|
0.14
+8%
|
0.09
-36%
|
0.07
-22%
|
0.08
+14%
|
0.15
+88%
|
0.02
-87%
|
0.07
+250%
|
0.01
-86%
|
0
N/A
|