Cohort PLC
LSE:CHRT
Income Statement
Earnings Waterfall
Cohort PLC
Revenue
|
199.6m
GBP
|
Cost of Revenue
|
-127.8m
GBP
|
Gross Profit
|
71.7m
GBP
|
Operating Expenses
|
-53.7m
GBP
|
Operating Income
|
18.1m
GBP
|
Other Expenses
|
-4.8m
GBP
|
Net Income
|
13.3m
GBP
|
Income Statement
Cohort PLC
Apr-2006 | Oct-2006 | 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 | Apr-2022 | Oct-2022 | Apr-2023 | Oct-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||
Revenue |
18
N/A
|
23
+29%
|
34
+50%
|
42
+21%
|
57
+37%
|
70
+23%
|
77
+10%
|
81
+6%
|
78
-4%
|
72
-7%
|
65
-10%
|
70
+7%
|
75
+8%
|
72
-5%
|
71
-1%
|
70
-1%
|
72
+2%
|
76
+6%
|
100
+32%
|
112
+12%
|
113
+0%
|
113
+0%
|
113
0%
|
107
-5%
|
111
+4%
|
106
-4%
|
121
+14%
|
142
+17%
|
131
-8%
|
125
-4%
|
143
+14%
|
149
+4%
|
138
-7%
|
155
+13%
|
183
+18%
|
200
+9%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(13)
|
(17)
|
(26)
|
(31)
|
(40)
|
(48)
|
(54)
|
(58)
|
(57)
|
(52)
|
(45)
|
(49)
|
(53)
|
(50)
|
(48)
|
(48)
|
(48)
|
(51)
|
(70)
|
(79)
|
(79)
|
(78)
|
(74)
|
(69)
|
(71)
|
(69)
|
(78)
|
(91)
|
(80)
|
(76)
|
(90)
|
(94)
|
(81)
|
(95)
|
(118)
|
(128)
|
|
Gross Profit |
5
N/A
|
6
+28%
|
8
+45%
|
10
+24%
|
17
+60%
|
22
+34%
|
23
+2%
|
23
+1%
|
21
-6%
|
20
-7%
|
20
0%
|
21
+6%
|
22
+4%
|
22
+1%
|
23
+4%
|
22
-6%
|
24
+8%
|
25
+5%
|
30
+20%
|
33
+11%
|
34
+0%
|
35
+5%
|
39
+11%
|
38
-3%
|
40
+4%
|
37
-6%
|
43
+15%
|
51
+18%
|
51
+0%
|
50
-3%
|
53
+7%
|
55
+3%
|
57
+3%
|
60
+6%
|
65
+9%
|
72
+11%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3)
|
(4)
|
(6)
|
(7)
|
(11)
|
(15)
|
(17)
|
(18)
|
(18)
|
(17)
|
(16)
|
(17)
|
(18)
|
(17)
|
(16)
|
(16)
|
(16)
|
(17)
|
(24)
|
(29)
|
(28)
|
(31)
|
(36)
|
(33)
|
(29)
|
(29)
|
(36)
|
(42)
|
(41)
|
(39)
|
(46)
|
(49)
|
(45)
|
(45)
|
(50)
|
(54)
|
|
Selling, General & Administrative |
(3)
|
(4)
|
(5)
|
(7)
|
(11)
|
(15)
|
(16)
|
(17)
|
(17)
|
(16)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(20)
|
(22)
|
(22)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
(26)
|
(31)
|
(34)
|
(32)
|
(36)
|
(39)
|
(38)
|
(40)
|
(46)
|
(50)
|
|
Depreciation & Amortization |
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(4)
|
(6)
|
(6)
|
(8)
|
(11)
|
(9)
|
(5)
|
(5)
|
(10)
|
(11)
|
(7)
|
(7)
|
(10)
|
(10)
|
(7)
|
(5)
|
(4)
|
(3)
|
|
Operating Income |
2
N/A
|
2
-1%
|
3
+49%
|
3
+12%
|
6
+89%
|
7
+29%
|
6
-21%
|
5
-11%
|
4
-31%
|
3
-25%
|
4
+36%
|
4
+13%
|
4
+4%
|
6
+33%
|
7
+24%
|
5
-21%
|
8
+49%
|
8
+2%
|
6
-22%
|
5
-26%
|
6
+16%
|
4
-25%
|
3
-22%
|
5
+57%
|
10
+104%
|
8
-18%
|
7
-12%
|
9
+24%
|
10
+8%
|
11
+7%
|
8
-29%
|
6
-24%
|
12
+106%
|
14
+22%
|
15
+6%
|
18
+18%
|
|
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
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Non-Reccuring Items |
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(3)
|
(3)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
(0)
|
0
|
1
|
(1)
|
(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
|
|
Pre-Tax Income |
1
N/A
|
2
+14%
|
3
+75%
|
3
+13%
|
6
+81%
|
7
+23%
|
5
-33%
|
4
-4%
|
3
-38%
|
1
-62%
|
3
+157%
|
4
+40%
|
4
+10%
|
7
+61%
|
9
+28%
|
6
-28%
|
7
+10%
|
6
-8%
|
6
-3%
|
5
-21%
|
5
+13%
|
2
-63%
|
1
-51%
|
5
+379%
|
10
+120%
|
8
-23%
|
6
-27%
|
8
+35%
|
10
+31%
|
10
-4%
|
7
-27%
|
6
-19%
|
10
+79%
|
13
+27%
|
14
+7%
|
17
+19%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
Income from Continuing Operations |
1
|
1
|
2
|
3
|
4
|
5
|
4
|
4
|
2
|
1
|
3
|
4
|
5
|
7
|
8
|
6
|
6
|
5
|
5
|
4
|
5
|
3
|
2
|
5
|
8
|
6
|
5
|
7
|
10
|
9
|
6
|
4
|
9
|
11
|
11
|
13
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
|
Net Income (Common) |
1
N/A
|
1
+11%
|
2
+123%
|
3
+19%
|
4
+67%
|
5
+21%
|
4
-31%
|
4
-6%
|
2
-35%
|
1
-58%
|
3
+189%
|
4
+35%
|
5
+22%
|
7
+52%
|
8
+20%
|
6
-26%
|
6
-4%
|
5
-8%
|
6
+3%
|
6
+0%
|
8
+38%
|
5
-38%
|
4
-23%
|
6
+61%
|
8
+31%
|
6
-23%
|
5
-8%
|
7
+34%
|
10
+31%
|
9
-3%
|
5
-41%
|
5
-15%
|
9
+98%
|
11
+20%
|
11
+3%
|
13
+17%
|
|
EPS (Diluted) |
0.04
N/A
|
0.05
+25%
|
0.08
+60%
|
0.09
+13%
|
0.12
+33%
|
0.13
+8%
|
0.09
-31%
|
0.08
-11%
|
0.05
-38%
|
0.02
-60%
|
0.07
+250%
|
0.09
+29%
|
0.11
+22%
|
0.17
+55%
|
0.2
+18%
|
0.15
-25%
|
0.14
-7%
|
0.14
N/A
|
0.14
N/A
|
0.14
N/A
|
0.19
+36%
|
0.11
-42%
|
0.09
-18%
|
0.14
+56%
|
0.19
+36%
|
0.14
-26%
|
0.13
-7%
|
0.18
+38%
|
0.23
+28%
|
0.22
-4%
|
0.13
-41%
|
0.11
-15%
|
0.22
+100%
|
0.27
+23%
|
0.28
+4%
|
0.33
+18%
|