Corero Network Security PLC
LSE:CNS
Income Statement
Earnings Waterfall
Corero Network Security PLC
Revenue
|
22.3m
USD
|
Cost of Revenue
|
-2.2m
USD
|
Gross Profit
|
20.2m
USD
|
Operating Expenses
|
-20.2m
USD
|
Operating Income
|
-16k
USD
|
Other Expenses
|
-154k
USD
|
Net Income
|
-170k
USD
|
Income Statement
Corero Network Security PLC
Oct-2003 | Apr-2004 | Oct-2004 | Apr-2005 | Oct-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | 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 |
7
N/A
|
7
+3%
|
7
+4%
|
9
+20%
|
8
-6%
|
8
-6%
|
12
+54%
|
12
+2%
|
11
-12%
|
11
+5%
|
10
-11%
|
7
-24%
|
8
+5%
|
7
-15%
|
5
-29%
|
10
+114%
|
18
+80%
|
21
+18%
|
11
-47%
|
5
-52%
|
10
+87%
|
9
-12%
|
7
-18%
|
8
+5%
|
8
+6%
|
9
+9%
|
9
-4%
|
9
+0%
|
9
-3%
|
9
+2%
|
10
+14%
|
9
-8%
|
10
+7%
|
12
+21%
|
17
+43%
|
19
+12%
|
21
+10%
|
21
+2%
|
20
-6%
|
22
+8%
|
22
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(3)
|
(2)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
Gross Profit |
6
N/A
|
7
+4%
|
7
+3%
|
8
+23%
|
8
-6%
|
7
-6%
|
11
+54%
|
11
+1%
|
10
-13%
|
10
+3%
|
9
-11%
|
7
-21%
|
7
+5%
|
6
-19%
|
4
-38%
|
8
+110%
|
14
+77%
|
16
+16%
|
8
-51%
|
3
-60%
|
7
+108%
|
6
-14%
|
6
+1%
|
7
+12%
|
6
-4%
|
7
+10%
|
7
-3%
|
6
-4%
|
6
-1%
|
7
+5%
|
8
+15%
|
7
-7%
|
8
+9%
|
9
+17%
|
13
+41%
|
15
+17%
|
18
+16%
|
19
+5%
|
18
-6%
|
19
+10%
|
20
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(8)
|
(7)
|
(7)
|
(5)
|
(4)
|
(8)
|
(15)
|
(20)
|
(16)
|
(13)
|
(15)
|
(16)
|
(16)
|
(17)
|
(18)
|
(17)
|
(15)
|
(24)
|
(15)
|
(14)
|
(13)
|
(13)
|
(14)
|
(14)
|
(17)
|
(18)
|
(17)
|
(16)
|
(17)
|
(20)
|
(20)
|
|
Selling, General & Administrative |
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(10)
|
(9)
|
(7)
|
(7)
|
(5)
|
(3)
|
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
|
|
Research & Development |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(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
|
(6)
|
(14)
|
(17)
|
(14)
|
(10)
|
(13)
|
(13)
|
(13)
|
(13)
|
(10)
|
(12)
|
(12)
|
(21)
|
(12)
|
(10)
|
(9)
|
(10)
|
(11)
|
(12)
|
(14)
|
(15)
|
(14)
|
(13)
|
(15)
|
(18)
|
(18)
|
|
Operating Income |
(2)
N/A
|
(3)
-5%
|
(3)
-2%
|
(1)
+57%
|
(1)
-9%
|
(1)
-6%
|
1
N/A
|
0
-86%
|
(2)
N/A
|
(0)
+78%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
1
+186%
|
0
-81%
|
(0)
N/A
|
(1)
-125%
|
(3)
-207%
|
(8)
-146%
|
(10)
-17%
|
(9)
+11%
|
(10)
-14%
|
(10)
-7%
|
(11)
-4%
|
(12)
-7%
|
(10)
+13%
|
(8)
+18%
|
(18)
-115%
|
(9)
+52%
|
(7)
+20%
|
(5)
+27%
|
(6)
-17%
|
(6)
-7%
|
(5)
+19%
|
(4)
+25%
|
(3)
+23%
|
1
N/A
|
3
+133%
|
1
-75%
|
(0)
N/A
|
(0)
+94%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
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 |
(3)
N/A
|
(3)
-4%
|
(4)
-29%
|
(3)
+35%
|
(2)
+22%
|
(2)
-8%
|
(0)
+94%
|
(1)
-892%
|
(3)
-132%
|
(2)
+40%
|
(1)
+38%
|
(2)
-60%
|
(0)
+87%
|
1
N/A
|
(0)
N/A
|
(2)
-967%
|
(2)
-44%
|
(4)
-61%
|
(9)
-130%
|
(10)
-17%
|
(9)
+11%
|
(10)
-11%
|
(10)
-6%
|
(11)
-4%
|
(12)
-7%
|
(10)
+13%
|
(17)
-71%
|
(18)
-3%
|
(9)
+52%
|
(7)
+20%
|
(5)
+24%
|
(6)
-18%
|
(7)
-6%
|
(5)
+19%
|
(4)
+24%
|
(3)
+36%
|
1
N/A
|
2
+66%
|
0
-82%
|
(0)
N/A
|
(0)
+69%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Income from Continuing Operations |
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(0)
|
(1)
|
(3)
|
(2)
|
(1)
|
(2)
|
(0)
|
1
|
(0)
|
(2)
|
(2)
|
(3)
|
(8)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(17)
|
(18)
|
(8)
|
(7)
|
(5)
|
(6)
|
(7)
|
(5)
|
(4)
|
(2)
|
2
|
2
|
1
|
(0)
|
(0)
|
|
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) |
(3)
N/A
|
(3)
-11%
|
(4)
-40%
|
(3)
+35%
|
(2)
+22%
|
(2)
-4%
|
(0)
+97%
|
(1)
-1 900%
|
(3)
-142%
|
(2)
+38%
|
(1)
+45%
|
(2)
-68%
|
(0)
+87%
|
0
N/A
|
1
+34%
|
(1)
N/A
|
(2)
-163%
|
(3)
-62%
|
(6)
-82%
|
(6)
-4%
|
8
N/A
|
6
-26%
|
(10)
N/A
|
(10)
-4%
|
(11)
-7%
|
(10)
+12%
|
(17)
-75%
|
(18)
-4%
|
(8)
+53%
|
(7)
+20%
|
(5)
+22%
|
(6)
-18%
|
(7)
-6%
|
(5)
+21%
|
(4)
+27%
|
(2)
+36%
|
2
N/A
|
2
+60%
|
1
-77%
|
(0)
N/A
|
(0)
+53%
|
|
EPS (Diluted) |
-3.24
N/A
|
-3.18
+2%
|
-4.44
-40%
|
-2.88
+35%
|
-2.23
+23%
|
-1.7
+24%
|
-0.05
+97%
|
-0.88
-1 660%
|
-1.9
-116%
|
-1.18
+38%
|
-0.65
+45%
|
-1.09
-68%
|
-0.14
+87%
|
0.3
N/A
|
0.04
-87%
|
-0.01
N/A
|
-0.04
-300%
|
-0.06
-50%
|
-0.1
-67%
|
-0.08
+20%
|
0.09
N/A
|
0.06
-33%
|
-0.11
N/A
|
-0.11
N/A
|
-0.08
+27%
|
-0.06
+25%
|
-0.09
-50%
|
-0.08
+11%
|
-0.03
+63%
|
-0.02
+33%
|
-0.01
+50%
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|