CML Microsystems Plc
LSE:CML
Income Statement
Earnings Waterfall
CML Microsystems Plc
Revenue
|
21.2m
GBP
|
Cost of Revenue
|
-5.3m
GBP
|
Gross Profit
|
15.9m
GBP
|
Operating Expenses
|
-13.1m
GBP
|
Operating Income
|
2.8m
GBP
|
Other Expenses
|
1.6m
GBP
|
Net Income
|
4.4m
GBP
|
Income Statement
CML Microsystems Plc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
14
N/A
|
16
+19%
|
19
+19%
|
23
+20%
|
26
+12%
|
26
+0%
|
22
-18%
|
18
-18%
|
17
-5%
|
17
+2%
|
17
-2%
|
16
-4%
|
15
-7%
|
18
+20%
|
22
+22%
|
22
+0%
|
23
+5%
|
23
+1%
|
24
+0%
|
25
+5%
|
25
+2%
|
24
-3%
|
22
-11%
|
22
+1%
|
23
+4%
|
23
+1%
|
25
+9%
|
28
+12%
|
31
+11%
|
32
+3%
|
31
-3%
|
28
-8%
|
26
-7%
|
15
-43%
|
8
-46%
|
12
+55%
|
15
+17%
|
17
+16%
|
19
+12%
|
21
+9%
|
21
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5)
|
(6)
|
(7)
|
(9)
|
(10)
|
(10)
|
(8)
|
(7)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(3)
|
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
|
Gross Profit |
9
N/A
|
10
+18%
|
12
+20%
|
15
+20%
|
16
+6%
|
16
+0%
|
14
-12%
|
11
-21%
|
11
+0%
|
12
+6%
|
11
-5%
|
10
-8%
|
10
-3%
|
12
+26%
|
15
+21%
|
15
+1%
|
16
+4%
|
16
+1%
|
16
+0%
|
17
+7%
|
18
+4%
|
18
-1%
|
16
-11%
|
15
-3%
|
16
+5%
|
16
+0%
|
18
+8%
|
20
+13%
|
22
+10%
|
22
+2%
|
22
-2%
|
20
-7%
|
19
-5%
|
12
-39%
|
7
-43%
|
9
+39%
|
11
+16%
|
13
+19%
|
14
+12%
|
16
+9%
|
16
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(13)
|
(13)
|
(12)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(10)
|
(7)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
|
Selling, General & Administrative |
(10)
|
(10)
|
(11)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(14)
|
(13)
|
(13)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(9)
|
(13)
|
(9)
|
(13)
|
(9)
|
(15)
|
(12)
|
(18)
|
(12)
|
(18)
|
(12)
|
(18)
|
(7)
|
(7)
|
(7)
|
(11)
|
(8)
|
(12)
|
(9)
|
(13)
|
|
Research & Development |
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
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(3)
|
0
|
(4)
|
0
|
(4)
|
0
|
(5)
|
0
|
(6)
|
0
|
(3)
|
0
|
(2)
|
0
|
(2)
|
0
|
(3)
|
0
|
|
Other Operating Expenses |
1
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
0
|
(0)
|
0
|
0
|
|
Operating Income |
(1)
N/A
|
0
N/A
|
2
+911%
|
3
+57%
|
3
+0%
|
3
-1%
|
1
-79%
|
(3)
N/A
|
(4)
-5%
|
(2)
+55%
|
(2)
-7%
|
(2)
-11%
|
(2)
+3%
|
(0)
+96%
|
2
N/A
|
3
+30%
|
4
+24%
|
4
-4%
|
4
+21%
|
5
+26%
|
6
+13%
|
6
-6%
|
4
-34%
|
3
-20%
|
3
+9%
|
3
-1%
|
4
+13%
|
3
-9%
|
5
+35%
|
5
+7%
|
4
-13%
|
2
-42%
|
1
-39%
|
2
+5%
|
(0)
N/A
|
(0)
-108%
|
0
N/A
|
1
+476%
|
2
+39%
|
3
+71%
|
3
-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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
Non-Reccuring Items |
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
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
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
2
|
2
|
|
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
|
1
|
0
|
0
|
|
Pre-Tax Income |
(1)
N/A
|
(1)
+8%
|
1
N/A
|
2
+156%
|
2
+3%
|
3
+47%
|
1
-64%
|
(3)
N/A
|
(3)
-8%
|
(2)
+50%
|
(2)
-12%
|
(2)
-8%
|
(2)
+8%
|
(0)
+80%
|
2
N/A
|
2
+16%
|
3
+32%
|
4
+28%
|
4
+12%
|
5
+24%
|
6
+13%
|
6
-6%
|
4
-34%
|
3
-17%
|
3
+8%
|
3
-4%
|
4
+13%
|
4
+12%
|
5
+9%
|
5
N/A
|
5
+1%
|
3
-36%
|
2
-48%
|
1
-23%
|
(0)
N/A
|
0
N/A
|
1
+13 100%
|
2
+32%
|
3
+47%
|
5
+104%
|
5
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
1
|
0
|
1
|
1
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
(1)
|
(0)
|
(0)
|
(1)
|
|
Income from Continuing Operations |
(1)
|
(1)
|
1
|
2
|
3
|
3
|
1
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
2
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
3
|
2
|
1
|
0
|
1
|
2
|
1
|
2
|
5
|
4
|
|
Income to Minority Interest |
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
|
|
Net Income (Common) |
(1)
N/A
|
(1)
-12%
|
1
N/A
|
2
+261%
|
3
+8%
|
3
-2%
|
1
-72%
|
(3)
N/A
|
(3)
-18%
|
(1)
+80%
|
(1)
-79%
|
(2)
-96%
|
(2)
+29%
|
(0)
+98%
|
2
N/A
|
3
+39%
|
3
+24%
|
3
+0%
|
4
+7%
|
4
+14%
|
5
+18%
|
5
0%
|
3
-32%
|
3
-16%
|
3
+11%
|
3
-2%
|
3
+16%
|
4
+14%
|
4
+7%
|
4
+0%
|
4
+4%
|
3
-38%
|
2
-42%
|
2
-1%
|
1
-16%
|
24
+1 712%
|
24
+0%
|
1
-95%
|
2
+85%
|
5
+109%
|
4
-8%
|
|
EPS (Diluted) |
-0.04
N/A
|
-0.05
-25%
|
0.04
N/A
|
0.16
+300%
|
0.17
+6%
|
0.17
N/A
|
0.05
-71%
|
-0.18
N/A
|
-0.21
-17%
|
-0.04
+81%
|
-0.07
-75%
|
-0.14
-100%
|
-0.1
+29%
|
0
N/A
|
0.13
N/A
|
0.18
+38%
|
0.22
+22%
|
0.21
-5%
|
0.23
+10%
|
0.24
+4%
|
0.31
+29%
|
0.29
-6%
|
0.2
-31%
|
0.17
-15%
|
0.19
+12%
|
0.18
-5%
|
0.2
+11%
|
0.23
+15%
|
0.25
+9%
|
0.24
-4%
|
0.24
N/A
|
0.15
-38%
|
0.09
-40%
|
0.08
-11%
|
0.07
-13%
|
1.4
+1 900%
|
1.41
+1%
|
0.07
-95%
|
0.15
+114%
|
0.3
+100%
|
0.27
-10%
|