Caffyns PLC
LSE:CFYN
Income Statement
Earnings Waterfall
Caffyns PLC
Income Statement
Caffyns PLC
| Mar-2002 | Sep-2002 | Mar-2003 | Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
0
|
0
|
|
| Revenue |
160
N/A
|
157
-2%
|
149
-5%
|
146
-2%
|
153
+5%
|
157
+3%
|
156
-1%
|
157
+1%
|
160
+2%
|
164
+2%
|
176
+7%
|
186
+5%
|
182
-2%
|
172
-6%
|
159
-8%
|
164
+3%
|
189
+16%
|
204
+8%
|
202
-1%
|
184
-8%
|
170
-8%
|
158
-7%
|
151
-5%
|
170
+12%
|
193
+14%
|
204
+5%
|
210
+3%
|
202
-4%
|
186
-8%
|
196
+5%
|
213
+8%
|
214
+1%
|
216
+1%
|
214
-1%
|
209
-2%
|
203
-3%
|
198
-3%
|
184
-7%
|
165
-10%
|
191
+15%
|
224
+18%
|
232
+4%
|
251
+8%
|
267
+6%
|
262
-2%
|
266
+1%
|
275
+4%
|
272
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(138)
|
0
|
(126)
|
0
|
(129)
|
0
|
(131)
|
0
|
(136)
|
0
|
(152)
|
(81)
|
(153)
|
(145)
|
(135)
|
(139)
|
(162)
|
(175)
|
(172)
|
(158)
|
(134)
|
(198)
|
(132)
|
(149)
|
(170)
|
(179)
|
(185)
|
(178)
|
(164)
|
(173)
|
(188)
|
(189)
|
(192)
|
(189)
|
(183)
|
(178)
|
(173)
|
(160)
|
(142)
|
(164)
|
(192)
|
(200)
|
(218)
|
(233)
|
(230)
|
(233)
|
(241)
|
(238)
|
|
| Gross Profit |
23
N/A
|
0
N/A
|
23
N/A
|
0
N/A
|
24
N/A
|
0
N/A
|
25
N/A
|
0
N/A
|
24
N/A
|
0
N/A
|
25
N/A
|
15
-41%
|
29
+100%
|
27
-9%
|
23
-12%
|
25
+7%
|
28
+11%
|
29
+4%
|
30
+4%
|
26
-13%
|
36
+39%
|
(40)
N/A
|
19
N/A
|
21
+9%
|
23
+13%
|
24
+4%
|
25
+3%
|
24
-4%
|
22
-8%
|
23
+4%
|
25
+6%
|
25
+1%
|
24
-2%
|
25
+3%
|
26
+4%
|
25
-2%
|
25
-1%
|
24
-4%
|
23
-5%
|
27
+18%
|
32
+18%
|
32
+2%
|
34
+4%
|
33
0%
|
32
-5%
|
33
+4%
|
35
+5%
|
34
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(19)
|
(153)
|
(19)
|
(142)
|
(20)
|
(153)
|
(23)
|
(155)
|
(24)
|
(163)
|
(23)
|
(103)
|
(27)
|
(28)
|
(27)
|
(25)
|
(25)
|
(26)
|
(26)
|
(23)
|
(18)
|
(16)
|
(17)
|
(18)
|
(20)
|
(21)
|
(21)
|
(21)
|
(20)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(24)
|
(23)
|
(21)
|
(20)
|
(23)
|
(26)
|
(27)
|
(29)
|
(29)
|
(29)
|
(31)
|
(31)
|
(32)
|
|
| Selling, General & Administrative |
(19)
|
0
|
(19)
|
0
|
(20)
|
0
|
(16)
|
0
|
(17)
|
0
|
(16)
|
0
|
(27)
|
0
|
(27)
|
0
|
(25)
|
0
|
(26)
|
0
|
(19)
|
0
|
(17)
|
0
|
(20)
|
0
|
(21)
|
0
|
(20)
|
0
|
(22)
|
0
|
(23)
|
0
|
(24)
|
0
|
(24)
|
0
|
(19)
|
0
|
(25)
|
0
|
(27)
|
0
|
(28)
|
0
|
(30)
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(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
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
|
| Other Operating Expenses |
0
|
(153)
|
0
|
(142)
|
0
|
(153)
|
(6)
|
(155)
|
(6)
|
(163)
|
(7)
|
(103)
|
0
|
(28)
|
0
|
(25)
|
0
|
(26)
|
0
|
(23)
|
0
|
(16)
|
0
|
(18)
|
0
|
(21)
|
0
|
(21)
|
(0)
|
(21)
|
1
|
(22)
|
1
|
(22)
|
1
|
(24)
|
1
|
(21)
|
1
|
(23)
|
0
|
(27)
|
0
|
(30)
|
0
|
(31)
|
0
|
(32)
|
|
| Operating Income |
4
N/A
|
4
-3%
|
4
+3%
|
4
+3%
|
4
+3%
|
4
+3%
|
2
-48%
|
2
+5%
|
0
-86%
|
2
+400%
|
2
+20%
|
2
+33%
|
2
-33%
|
(1)
N/A
|
(4)
-264%
|
0
N/A
|
2
+2 200%
|
2
-4%
|
4
+82%
|
3
-30%
|
17
+521%
|
(56)
N/A
|
2
N/A
|
3
+23%
|
3
+11%
|
3
+10%
|
4
+12%
|
4
-5%
|
2
-37%
|
2
-5%
|
3
+33%
|
3
-11%
|
2
-8%
|
3
+26%
|
3
-3%
|
1
-64%
|
2
+70%
|
3
+76%
|
3
+3%
|
4
+23%
|
6
+50%
|
5
-12%
|
5
-3%
|
4
-15%
|
2
-46%
|
2
+7%
|
3
+45%
|
2
-40%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Non-Reccuring Items |
(0)
|
2
|
2
|
(1)
|
(0)
|
2
|
0
|
(2)
|
2
|
1
|
0
|
3
|
0
|
(3)
|
0
|
(1)
|
0
|
0
|
(3)
|
(2)
|
(15)
|
59
|
0
|
0
|
0
|
0
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(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
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
|
| Pre-Tax Income |
3
N/A
|
5
+86%
|
5
-10%
|
3
-45%
|
3
+19%
|
7
+113%
|
3
-56%
|
(1)
N/A
|
1
N/A
|
1
-10%
|
1
+56%
|
4
+200%
|
3
-38%
|
(3)
N/A
|
(4)
-42%
|
(2)
+64%
|
1
N/A
|
1
+20%
|
0
-75%
|
(0)
N/A
|
2
N/A
|
2
N/A
|
1
-27%
|
2
+36%
|
2
+7%
|
2
+25%
|
11
+470%
|
11
N/A
|
1
-89%
|
1
-17%
|
2
+70%
|
2
-12%
|
1
-20%
|
1
N/A
|
(0)
N/A
|
(1)
-150%
|
0
N/A
|
1
+1 300%
|
1
N/A
|
2
+64%
|
4
+91%
|
4
-16%
|
3
-16%
|
2
-50%
|
(2)
N/A
|
(1)
+11%
|
0
N/A
|
(1)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
|
| Income from Continuing Operations |
2
|
5
|
4
|
2
|
3
|
5
|
2
|
(1)
|
1
|
1
|
1
|
3
|
2
|
(3)
|
(4)
|
(1)
|
1
|
1
|
0
|
(0)
|
1
|
2
|
1
|
2
|
1
|
2
|
9
|
9
|
1
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(0)
|
1
|
1
|
2
|
3
|
2
|
3
|
1
|
(1)
|
(1)
|
0
|
(1)
|
|
| Net Income (Common) |
2
N/A
|
5
+96%
|
4
-7%
|
2
-52%
|
3
+25%
|
5
+96%
|
2
-59%
|
(1)
N/A
|
1
N/A
|
1
-13%
|
1
+71%
|
3
+175%
|
2
-36%
|
(3)
N/A
|
(4)
-48%
|
(1)
+65%
|
1
N/A
|
1
+27%
|
0
-86%
|
(0)
N/A
|
1
N/A
|
2
+7%
|
1
-33%
|
2
+60%
|
1
-13%
|
2
+14%
|
9
+481%
|
10
+3%
|
3
-74%
|
6
+128%
|
5
-11%
|
1
-78%
|
1
-9%
|
1
N/A
|
(1)
N/A
|
(1)
-67%
|
(0)
+70%
|
1
N/A
|
1
+27%
|
2
+36%
|
3
+58%
|
2
-20%
|
3
+5%
|
1
-50%
|
(1)
N/A
|
(1)
+10%
|
0
N/A
|
(1)
N/A
|
|
| EPS (Diluted) |
0.66
N/A
|
1.55
+135%
|
1.44
-7%
|
0.68
-53%
|
0.88
+29%
|
1.7
+93%
|
0.68
-60%
|
-0.33
N/A
|
0.26
N/A
|
0.24
-8%
|
0.4
+67%
|
1.13
+182%
|
0.74
-35%
|
-0.94
N/A
|
-1.38
-47%
|
-0.48
+65%
|
0.39
N/A
|
0.49
+26%
|
0.07
-86%
|
-0.14
N/A
|
0.49
N/A
|
0.53
+8%
|
0.34
-36%
|
0.56
+65%
|
0.5
-11%
|
0.58
+16%
|
3.31
+471%
|
3.42
+3%
|
0.89
-74%
|
2.03
+128%
|
1.82
-10%
|
0.4
-78%
|
0.38
-5%
|
0.37
-3%
|
-0.21
N/A
|
-0.38
-81%
|
-0.11
+71%
|
0.42
N/A
|
0.52
+24%
|
0.7
+35%
|
1.1
+57%
|
0.88
-20%
|
0.92
+5%
|
0.47
-49%
|
-0.44
N/A
|
-0.39
+11%
|
0.06
N/A
|
-0.25
N/A
|
|