Digitalbox PLC
LSE:DBOX
Income Statement
Earnings Waterfall
Digitalbox PLC
Revenue
|
2.8m
GBP
|
Cost of Revenue
|
-606k
GBP
|
Gross Profit
|
2.2m
GBP
|
Operating Expenses
|
-2.6m
GBP
|
Operating Income
|
-389k
GBP
|
Other Expenses
|
-6.3m
GBP
|
Net Income
|
-6.7m
GBP
|
Income Statement
Digitalbox PLC
Dec-2004 | Jun-2005 | Dec-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 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
1
N/A
|
1
+18%
|
1
+7%
|
2
+11%
|
2
+36%
|
3
+35%
|
3
+7%
|
3
-3%
|
3
+7%
|
3
-3%
|
3
-3%
|
3
+1%
|
3
-1%
|
2
-50%
|
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
|
1
N/A
|
2
+215%
|
3
+12%
|
2
-13%
|
3
+17%
|
4
+46%
|
4
-1%
|
5
+46%
|
4
-33%
|
3
-18%
|
3
-5%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1)
|
(1)
|
(2)
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Gross Profit |
0
N/A
|
0
+1 150%
|
(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
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
|
2
+360%
|
2
+16%
|
2
-27%
|
2
+34%
|
3
+48%
|
3
+1%
|
5
+49%
|
3
-36%
|
2
-21%
|
2
-7%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(5)
|
(7)
|
(9)
|
(11)
|
(14)
|
(12)
|
(8)
|
(9)
|
(5)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(7)
|
(9)
|
(11)
|
(14)
|
(11)
|
(8)
|
(9)
|
(5)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
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
|
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
|
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)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
|
Operating Income |
(1)
N/A
|
(1)
+18%
|
(1)
-35%
|
(2)
-37%
|
(1)
+32%
|
(2)
-47%
|
(4)
-119%
|
(6)
-35%
|
(8)
-29%
|
(11)
-37%
|
(8)
+19%
|
(5)
+39%
|
(6)
-13%
|
(4)
+37%
|
(0)
+94%
|
(1)
-165%
|
(0)
+46%
|
0
N/A
|
(0)
N/A
|
(1)
-15%
|
0
N/A
|
(0)
N/A
|
(0)
+6%
|
(0)
-13%
|
(0)
-58%
|
(0)
-33%
|
(0)
+2%
|
(0)
-16%
|
(0)
+13%
|
(0)
+51%
|
0
N/A
|
0
-34%
|
(0)
N/A
|
0
N/A
|
0
+400%
|
1
+97%
|
1
+103%
|
1
-42%
|
(0)
N/A
|
(0)
-1 289%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
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)
|
0
|
0
|
0
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(6)
|
|
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
|
|
Pre-Tax Income |
(1)
N/A
|
(1)
+22%
|
(1)
-32%
|
(2)
-39%
|
(1)
+34%
|
(1)
-2%
|
(3)
-133%
|
(5)
-54%
|
(10)
-122%
|
(14)
-32%
|
(8)
+39%
|
(5)
+39%
|
(6)
-13%
|
(4)
+37%
|
(0)
+94%
|
(1)
-177%
|
(0)
+48%
|
0
N/A
|
(0)
N/A
|
(1)
-13%
|
0
N/A
|
(0)
N/A
|
(0)
-15%
|
(0)
-13%
|
(0)
-58%
|
(1)
-123%
|
(1)
-145%
|
(1)
+15%
|
(0)
+80%
|
(1)
-214%
|
(0)
+41%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+455%
|
1
+95%
|
1
-9%
|
0
-92%
|
(0)
N/A
|
(7)
-48 007%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
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
|
1
|
0
|
|
Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
(5)
|
(10)
|
(14)
|
(8)
|
(5)
|
(6)
|
(4)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
(7)
|
|
Net Income (Common) |
(1)
N/A
|
(1)
+22%
|
(1)
-32%
|
(2)
-39%
|
(1)
+34%
|
(1)
-2%
|
(3)
-133%
|
(5)
-54%
|
(10)
-122%
|
(14)
-32%
|
(8)
+39%
|
(5)
+39%
|
(6)
-13%
|
(5)
+18%
|
(4)
+8%
|
(2)
+60%
|
(0)
+95%
|
(1)
-1 356%
|
(0)
+64%
|
(1)
-13%
|
0
N/A
|
(0)
N/A
|
(0)
-15%
|
(0)
-13%
|
(0)
-58%
|
(1)
-123%
|
(1)
-145%
|
(1)
+15%
|
(0)
+80%
|
(1)
-188%
|
(0)
+39%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+461%
|
0
+114%
|
0
-77%
|
1
+784%
|
1
+4%
|
(7)
N/A
|
|
EPS (Diluted) |
-8 712.05
N/A
|
-4 338.73
+50%
|
-2 611.61
+40%
|
-3 174.32
-22%
|
-1 843.04
+42%
|
-1 223.04
+34%
|
-1 916.04
-57%
|
-2 936.04
-53%
|
-6 460.7
-120%
|
-8 540.7
-32%
|
-4 957.92
+42%
|
-2 620.91
+47%
|
-2 918.87
-11%
|
-1 835.88
+37%
|
-102.92
+94%
|
-311.29
-202%
|
-168
+46%
|
183.51
N/A
|
-2.47
N/A
|
-80.81
-3 172%
|
0
N/A
|
-0.28
N/A
|
-0.34
-21%
|
-0.27
+21%
|
-0.39
-44%
|
-0.46
-18%
|
-0.8
-74%
|
-0.32
+60%
|
-0.05
+84%
|
-0.02
+60%
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
-0.06
N/A
|