Distribution Finance Capital Holdings PLC
LSE:DFCH
Income Statement
Earnings Waterfall
Distribution Finance Capital Holdings PLC
Revenue
|
61.1m
GBP
|
Cost of Revenue
|
-23.1m
GBP
|
Gross Profit
|
38m
GBP
|
Operating Expenses
|
-21.8m
GBP
|
Operating Income
|
16.2m
GBP
|
Other Expenses
|
-13.1m
GBP
|
Net Income
|
3.2m
GBP
|
Income Statement
Distribution Finance Capital Holdings PLC
Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
13
N/A
|
15
+15%
|
11
-22%
|
10
-10%
|
14
+33%
|
18
+31%
|
27
+49%
|
44
+63%
|
61
+40%
|
|
Gross Profit | ||||||||||
Cost of Revenue |
(8)
|
(11)
|
(9)
|
(5)
|
(2)
|
(3)
|
(6)
|
(14)
|
(23)
|
|
Gross Profit |
4
N/A
|
4
-15%
|
2
-41%
|
6
+152%
|
11
+101%
|
15
+29%
|
20
+39%
|
30
+46%
|
38
+27%
|
|
Operating Income | ||||||||||
Operating Expenses |
(14)
|
(15)
|
(14)
|
(14)
|
(15)
|
(15)
|
(17)
|
(20)
|
(22)
|
|
Selling, General & Administrative |
(12)
|
(12)
|
(10)
|
(9)
|
(13)
|
(11)
|
(15)
|
(16)
|
(19)
|
|
Depreciation & Amortization |
(0)
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
(2)
|
(3)
|
(4)
|
(4)
|
(1)
|
(3)
|
(2)
|
(3)
|
(2)
|
|
Operating Income |
(10)
N/A
|
(12)
-18%
|
(12)
-6%
|
(8)
+33%
|
(3)
+61%
|
(0)
+92%
|
4
N/A
|
10
+173%
|
16
+64%
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Non-Reccuring Items |
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(12)
|
|
Pre-Tax Income |
(14)
N/A
|
(13)
+0%
|
(14)
-1%
|
(9)
+36%
|
(4)
+57%
|
(1)
+63%
|
1
N/A
|
4
+244%
|
5
+2%
|
|
Net Income | ||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
(1)
|
|
Income from Continuing Operations |
(14)
|
(13)
|
(14)
|
(9)
|
(4)
|
(1)
|
10
|
12
|
3
|
|
Net Income (Common) |
(14)
N/A
|
(13)
+0%
|
(14)
-1%
|
(9)
+36%
|
(4)
+58%
|
(1)
+64%
|
10
N/A
|
12
+23%
|
3
-74%
|
|
EPS (Diluted) |
-0.13
N/A
|
-0.13
N/A
|
-0.13
N/A
|
-0.07
+46%
|
-0.02
+71%
|
-0.01
+50%
|
0.05
N/A
|
0.07
+40%
|
0.02
-71%
|