Crest Nicholson Holdings PLC
LSE:CRST
Income Statement
Earnings Waterfall
Crest Nicholson Holdings PLC
Revenue
|
657.5m
GBP
|
Cost of Revenue
|
-556.9m
GBP
|
Gross Profit
|
100.6m
GBP
|
Operating Expenses
|
-55.8m
GBP
|
Operating Income
|
44.8m
GBP
|
Other Expenses
|
-26.9m
GBP
|
Net Income
|
17.9m
GBP
|
Income Statement
Crest Nicholson Holdings PLC
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 |
408
N/A
|
461
+13%
|
526
+14%
|
575
+9%
|
636
+11%
|
728
+14%
|
805
+10%
|
880
+9%
|
997
+13%
|
1 009
+1%
|
1 043
+3%
|
1 091
+5%
|
1 121
+3%
|
1 155
+3%
|
1 086
-6%
|
825
-24%
|
678
-18%
|
762
+12%
|
787
+3%
|
826
+5%
|
914
+11%
|
832
-9%
|
658
-21%
|
|
Gross Profit | ||||||||||||||||||||||||
Cost of Revenue |
(296)
|
(335)
|
(385)
|
(418)
|
(454)
|
(524)
|
(584)
|
(640)
|
(731)
|
(743)
|
(768)
|
(818)
|
(874)
|
(917)
|
(885)
|
(705)
|
(570)
|
(627)
|
(620)
|
(646)
|
(719)
|
(665)
|
(557)
|
|
Gross Profit |
112
N/A
|
126
+13%
|
141
+12%
|
157
+11%
|
182
+16%
|
205
+12%
|
221
+8%
|
240
+8%
|
266
+11%
|
266
N/A
|
275
+3%
|
274
-1%
|
247
-10%
|
238
-4%
|
202
-15%
|
119
-41%
|
108
-10%
|
135
+25%
|
167
+23%
|
181
+9%
|
194
+7%
|
167
-14%
|
101
-40%
|
|
Operating Income | ||||||||||||||||||||||||
Operating Expenses |
(39)
|
(40)
|
(44)
|
(50)
|
(54)
|
(58)
|
(58)
|
(62)
|
(62)
|
(60)
|
(63)
|
(64)
|
(65)
|
(64)
|
(66)
|
(61)
|
(50)
|
(49)
|
(51)
|
(49)
|
(51)
|
(59)
|
(56)
|
|
Selling, General & Administrative |
(39)
|
(40)
|
(44)
|
(50)
|
(54)
|
(58)
|
(58)
|
(62)
|
(62)
|
(60)
|
(63)
|
(64)
|
(65)
|
(64)
|
(66)
|
(61)
|
(50)
|
(49)
|
(51)
|
(49)
|
(51)
|
(59)
|
(56)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
73
N/A
|
86
+18%
|
97
+12%
|
107
+10%
|
128
+20%
|
147
+15%
|
163
+11%
|
178
+9%
|
204
+15%
|
206
+1%
|
212
+3%
|
210
-1%
|
182
-13%
|
174
-4%
|
136
-22%
|
58
-57%
|
57
-2%
|
87
+51%
|
116
+34%
|
132
+14%
|
143
+8%
|
109
-24%
|
45
-59%
|
|
Pre-Tax Income | ||||||||||||||||||||||||
Interest Income Expense |
(10)
|
(11)
|
(8)
|
(8)
|
(10)
|
(10)
|
(8)
|
(9)
|
(7)
|
(8)
|
(2)
|
(7)
|
(13)
|
(13)
|
(8)
|
(12)
|
(7)
|
(9)
|
(3)
|
(6)
|
(1)
|
(4)
|
1
|
|
Non-Reccuring Items |
0
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
(59)
|
(60)
|
(4)
|
(21)
|
(129)
|
(106)
|
9
|
(20)
|
|
Total Other Income |
0
|
(1)
|
(3)
|
(2)
|
(1)
|
0
|
(2)
|
0
|
(2)
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
(4)
|
0
|
(4)
|
0
|
(3)
|
0
|
(3)
|
|
Pre-Tax Income |
62
N/A
|
68
+10%
|
81
+18%
|
97
+20%
|
117
+20%
|
137
+17%
|
154
+13%
|
168
+9%
|
195
+16%
|
199
+2%
|
207
+4%
|
203
-2%
|
169
-17%
|
161
-5%
|
103
-36%
|
(13)
N/A
|
(14)
-5%
|
74
N/A
|
87
+17%
|
(2)
N/A
|
33
N/A
|
114
+247%
|
23
-80%
|
|
Net Income | ||||||||||||||||||||||||
Tax Provision |
2
|
(1)
|
(15)
|
(16)
|
(18)
|
(22)
|
(30)
|
(32)
|
(38)
|
(39)
|
(38)
|
(38)
|
(32)
|
(31)
|
(20)
|
3
|
3
|
(15)
|
(16)
|
2
|
(6)
|
(24)
|
(5)
|
|
Income from Continuing Operations |
64
|
67
|
66
|
81
|
99
|
115
|
124
|
136
|
157
|
160
|
169
|
165
|
137
|
130
|
83
|
(10)
|
(11)
|
59
|
71
|
(0)
|
26
|
90
|
18
|
|
Net Income (Common) |
64
N/A
|
67
+5%
|
66
-2%
|
81
+23%
|
99
+22%
|
115
+16%
|
124
+8%
|
136
+10%
|
157
+15%
|
160
+2%
|
169
+5%
|
165
-2%
|
137
-17%
|
130
-5%
|
83
-36%
|
(10)
N/A
|
(11)
-8%
|
59
N/A
|
71
+21%
|
(0)
N/A
|
26
N/A
|
90
+240%
|
18
-80%
|
|
EPS (Diluted) |
0.29
N/A
|
0.3
+3%
|
0.26
-13%
|
0.31
+19%
|
0.39
+26%
|
0.44
+13%
|
0.48
+9%
|
0.53
+10%
|
0.61
+15%
|
0.62
+2%
|
0.65
+5%
|
0.64
-2%
|
0.53
-17%
|
0.5
-6%
|
0.32
-36%
|
-0.04
N/A
|
-0.04
N/A
|
0.23
N/A
|
0.27
+17%
|
0
N/A
|
0.1
N/A
|
0.34
+240%
|
0.07
-79%
|