Caretech Holdings PLC
LSE:CTH
Income Statement
Earnings Waterfall
Caretech Holdings PLC
Revenue
|
495.4m
GBP
|
Cost of Revenue
|
-328m
GBP
|
Gross Profit
|
167.4m
GBP
|
Operating Expenses
|
-97.6m
GBP
|
Operating Income
|
69.9m
GBP
|
Other Expenses
|
-61.9m
GBP
|
Net Income
|
7.9m
GBP
|
Income Statement
Caretech Holdings PLC
Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
175
N/A
|
186
+6%
|
291
+57%
|
395
+36%
|
411
+4%
|
430
+5%
|
464
+8%
|
489
+5%
|
495
+1%
|
|
Gross Profit | ||||||||||
Cost of Revenue |
(113)
|
(120)
|
(195)
|
(262)
|
(269)
|
(282)
|
(303)
|
(323)
|
(328)
|
|
Gross Profit |
62
N/A
|
65
+5%
|
95
+46%
|
133
+39%
|
142
+6%
|
148
+4%
|
161
+9%
|
166
+3%
|
167
+1%
|
|
Operating Income | ||||||||||
Operating Expenses |
(35)
|
(35)
|
(55)
|
(80)
|
(83)
|
(89)
|
(93)
|
(95)
|
(98)
|
|
Selling, General & Administrative |
(28)
|
(28)
|
(47)
|
(70)
|
(73)
|
(78)
|
(85)
|
(85)
|
(87)
|
|
Depreciation & Amortization |
(7)
|
(7)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(11)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
|
Operating Income |
27
N/A
|
30
+11%
|
40
+32%
|
53
+32%
|
59
+11%
|
59
+1%
|
68
+15%
|
70
+3%
|
70
-1%
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
(5)
|
(5)
|
(9)
|
(15)
|
(16)
|
(16)
|
(14)
|
(13)
|
(13)
|
|
Non-Reccuring Items |
(5)
|
(10)
|
(17)
|
(14)
|
(7)
|
(6)
|
8
|
9
|
(13)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
|
Pre-Tax Income |
18
N/A
|
15
-16%
|
14
-11%
|
24
+77%
|
35
+44%
|
38
+8%
|
63
+65%
|
66
+6%
|
43
-35%
|
|
Net Income | ||||||||||
Tax Provision |
1
|
(4)
|
(3)
|
(4)
|
(10)
|
(11)
|
(8)
|
(31)
|
(31)
|
|
Income from Continuing Operations |
19
|
11
|
11
|
20
|
25
|
27
|
55
|
35
|
12
|
|
Income to Minority Interest |
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
|
Net Income (Common) |
19
N/A
|
11
-44%
|
10
-4%
|
20
+93%
|
24
+23%
|
25
+4%
|
52
+105%
|
32
-38%
|
8
-75%
|
|
EPS (Diluted) |
0.25
N/A
|
0.14
-44%
|
0.11
-21%
|
0.18
+64%
|
0.22
+22%
|
0.22
N/A
|
0.44
+100%
|
0.27
-39%
|
0.07
-74%
|