Ceres Power Holdings PLC
LSE:CWR
Income Statement
Earnings Waterfall
Ceres Power Holdings PLC
Revenue
|
22.3m
GBP
|
Cost of Revenue
|
-8.8m
GBP
|
Gross Profit
|
13.6m
GBP
|
Operating Expenses
|
-73m
GBP
|
Operating Income
|
-59.4m
GBP
|
Other Expenses
|
5.4m
GBP
|
Net Income
|
-54m
GBP
|
Income Statement
Ceres Power Holdings PLC
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 |
0
N/A
|
0
-45%
|
0
+67%
|
0
+250%
|
1
+106%
|
1
+28%
|
1
+3%
|
1
-19%
|
1
+3%
|
1
+13%
|
1
-21%
|
0
-37%
|
0
-48%
|
1
+157%
|
1
-12%
|
1
+77%
|
1
+34%
|
0
-63%
|
0
-30%
|
0
+33%
|
1
+159%
|
2
+72%
|
3
+63%
|
5
+51%
|
6
+34%
|
12
+87%
|
15
+29%
|
17
+12%
|
19
+10%
|
32
+68%
|
30
-6%
|
31
+3%
|
23
-24%
|
20
-15%
|
31
+57%
|
22
-28%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(6)
|
(5)
|
(10)
|
(10)
|
(12)
|
(12)
|
(9)
|
(14)
|
(9)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-17%
|
1
+606%
|
1
+66%
|
2
+38%
|
2
+33%
|
3
+36%
|
9
+168%
|
11
+33%
|
12
+1%
|
14
+19%
|
21
+55%
|
20
-7%
|
19
-4%
|
12
-39%
|
11
-7%
|
18
+64%
|
14
-23%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(10)
|
(12)
|
(14)
|
(15)
|
(17)
|
(19)
|
(18)
|
(18)
|
(13)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(13)
|
(14)
|
(15)
|
(17)
|
(19)
|
(19)
|
(24)
|
(39)
|
(35)
|
(42)
|
(53)
|
(65)
|
(100)
|
(73)
|
|
Selling, General & Administrative |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(9)
|
(6)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(8)
|
(12)
|
(10)
|
(13)
|
(17)
|
(18)
|
(28)
|
(23)
|
|
Research & Development |
0
|
(2)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(10)
|
(11)
|
(13)
|
(15)
|
(13)
|
(9)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(14)
|
(13)
|
(17)
|
(28)
|
(25)
|
(31)
|
(38)
|
(49)
|
(75)
|
(54)
|
|
Other Operating Expenses |
(4)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
1
|
3
|
4
|
|
Operating Income |
(4)
N/A
|
(5)
-19%
|
(6)
-10%
|
(6)
-6%
|
(6)
-1%
|
(7)
-13%
|
(9)
-29%
|
(11)
-20%
|
(13)
-18%
|
(15)
-11%
|
(17)
-14%
|
(19)
-12%
|
(18)
+3%
|
(17)
+5%
|
(13)
+26%
|
(8)
+37%
|
(9)
-6%
|
(10)
-18%
|
(12)
-16%
|
(13)
-8%
|
(13)
0%
|
(13)
0%
|
(12)
+9%
|
(11)
+1%
|
(12)
-4%
|
(9)
+27%
|
(8)
+9%
|
(8)
+2%
|
(10)
-29%
|
(18)
-75%
|
(15)
+14%
|
(23)
-55%
|
(41)
-76%
|
(54)
-31%
|
(82)
-53%
|
(59)
+28%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
1
|
1
|
1
|
2
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
1
|
3
|
5
|
6
|
|
Non-Reccuring Items |
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 |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
|
Pre-Tax Income |
(4)
N/A
|
(5)
-23%
|
(5)
-11%
|
(6)
-7%
|
(5)
+5%
|
(6)
-5%
|
(8)
-47%
|
(11)
-31%
|
(13)
-17%
|
(14)
-9%
|
(16)
-15%
|
(18)
-13%
|
(18)
+2%
|
(17)
+5%
|
(13)
+26%
|
(8)
+37%
|
(9)
-7%
|
(10)
-18%
|
(12)
-16%
|
(13)
-8%
|
(13)
-1%
|
(13)
0%
|
(11)
+10%
|
(11)
+1%
|
(12)
-5%
|
(9)
+28%
|
(7)
+14%
|
(7)
+0%
|
(10)
-32%
|
(17)
-79%
|
(15)
+11%
|
(23)
-52%
|
(40)
-72%
|
(51)
-28%
|
(78)
-51%
|
(54)
+31%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
3
|
3
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
1
|
2
|
3
|
4
|
4
|
(0)
|
|
Income from Continuing Operations |
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(8)
|
(11)
|
(12)
|
(12)
|
(14)
|
(16)
|
(15)
|
(14)
|
(11)
|
(7)
|
(7)
|
(9)
|
(10)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(10)
|
(7)
|
(5)
|
(5)
|
(7)
|
(15)
|
(14)
|
(21)
|
(37)
|
(48)
|
(74)
|
(54)
|
|
Net Income (Common) |
(4)
N/A
|
(4)
-17%
|
(5)
-10%
|
(6)
-12%
|
(5)
+9%
|
(5)
-6%
|
(8)
-51%
|
(11)
-33%
|
(12)
-11%
|
(12)
0%
|
(14)
-18%
|
(16)
-16%
|
(15)
+7%
|
(14)
+4%
|
(11)
+21%
|
(7)
+37%
|
(7)
-4%
|
(9)
-18%
|
(10)
-15%
|
(11)
-8%
|
(10)
+3%
|
(10)
+3%
|
(9)
+7%
|
(9)
0%
|
(10)
-5%
|
(7)
+33%
|
(5)
+27%
|
(5)
+5%
|
(7)
-58%
|
(15)
-104%
|
(14)
+5%
|
(21)
-50%
|
(37)
-76%
|
(48)
-28%
|
(74)
-56%
|
(54)
+27%
|
|
EPS (Diluted) |
-0.47
N/A
|
-0.54
-15%
|
-0.59
-9%
|
-0.66
-12%
|
-0.54
+18%
|
-0.56
-4%
|
-0.85
-52%
|
-1.11
-31%
|
-0.96
+14%
|
-0.97
-1%
|
-1.14
-18%
|
-1.32
-16%
|
-1.23
+7%
|
-1.28
-4%
|
-0.23
+82%
|
-0.14
+39%
|
-0.14
N/A
|
-0.11
+21%
|
-0.13
-18%
|
-0.14
-8%
|
-0.14
N/A
|
-0.12
+14%
|
-0.1
+17%
|
-0.09
+10%
|
-0.1
-11%
|
-0.06
+40%
|
-0.03
+50%
|
-0.03
N/A
|
-0.05
-67%
|
-0.09
-80%
|
-0.08
+11%
|
-0.11
-38%
|
-0.19
-73%
|
-0.25
-32%
|
-0.39
-56%
|
-0.28
+28%
|