dotDigital Group PLC
LSE:DOTD
Income Statement
Earnings Waterfall
dotDigital Group PLC
Revenue
|
74.2m
GBP
|
Cost of Revenue
|
-15.3m
GBP
|
Gross Profit
|
58.8m
GBP
|
Operating Expenses
|
-44.4m
GBP
|
Operating Income
|
14.4m
GBP
|
Other Expenses
|
-2.3m
GBP
|
Net Income
|
12.2m
GBP
|
Income Statement
dotDigital Group PLC
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 |
3
N/A
|
6
+116%
|
7
+22%
|
9
+22%
|
10
+15%
|
10
-7%
|
10
+2%
|
12
+25%
|
14
+15%
|
16
+15%
|
19
+15%
|
21
+15%
|
24
+13%
|
27
+11%
|
29
+8%
|
32
+10%
|
36
+12%
|
37
+3%
|
38
+4%
|
43
+11%
|
41
-4%
|
47
+16%
|
53
+11%
|
58
+11%
|
61
+5%
|
63
+3%
|
66
+5%
|
69
+5%
|
74
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(6)
|
(5)
|
(4)
|
(4)
|
(1)
|
(4)
|
(7)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5
N/A
|
9
+89%
|
10
+7%
|
11
+18%
|
13
+15%
|
15
+12%
|
16
+12%
|
19
+16%
|
22
+14%
|
24
+8%
|
25
+7%
|
28
+10%
|
30
+9%
|
32
+7%
|
34
+7%
|
38
+11%
|
40
+4%
|
44
+10%
|
46
+6%
|
48
+4%
|
50
+4%
|
51
+3%
|
53
+3%
|
55
+4%
|
59
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(9)
|
(11)
|
(12)
|
(14)
|
(16)
|
(18)
|
(18)
|
(19)
|
(22)
|
(23)
|
(25)
|
(27)
|
(27)
|
(31)
|
(33)
|
(34)
|
(35)
|
(38)
|
(40)
|
(41)
|
(44)
|
|
Selling, General & Administrative |
(2)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(9)
|
(10)
|
(12)
|
(12)
|
(16)
|
(15)
|
(18)
|
(16)
|
(22)
|
(20)
|
(25)
|
(23)
|
(27)
|
(26)
|
(33)
|
(28)
|
(35)
|
(29)
|
(40)
|
(33)
|
(44)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
(3)
|
0
|
(5)
|
(0)
|
(6)
|
(0)
|
(7)
|
(0)
|
(8)
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
|
Operating Income |
1
N/A
|
1
+100%
|
2
+25%
|
2
+34%
|
3
+10%
|
2
-4%
|
4
+67%
|
4
-2%
|
4
+5%
|
4
-11%
|
4
+8%
|
5
+32%
|
6
+13%
|
6
-1%
|
7
+21%
|
8
+13%
|
8
+4%
|
9
+8%
|
9
+2%
|
11
+20%
|
13
+15%
|
12
-5%
|
13
+6%
|
13
+4%
|
14
+7%
|
14
-6%
|
13
-7%
|
14
+13%
|
14
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
0
|
0
|
1
|
2
|
0
|
(1)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Pre-Tax Income |
1
N/A
|
1
+103%
|
2
+25%
|
3
+92%
|
4
+11%
|
2
-34%
|
3
+23%
|
4
+32%
|
4
+5%
|
4
-13%
|
4
+10%
|
5
+30%
|
6
+15%
|
6
+3%
|
7
+16%
|
8
+13%
|
8
+1%
|
9
+7%
|
9
+4%
|
11
+22%
|
13
+14%
|
12
-4%
|
13
+5%
|
13
+0%
|
14
+11%
|
14
-5%
|
12
-9%
|
14
+16%
|
14
0%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
1
|
1
|
1
|
3
|
3
|
2
|
3
|
4
|
4
|
3
|
4
|
5
|
5
|
5
|
6
|
7
|
7
|
8
|
8
|
11
|
12
|
11
|
12
|
11
|
12
|
12
|
12
|
13
|
12
|
|
Net Income (Common) |
1
N/A
|
1
+119%
|
1
+22%
|
3
+119%
|
3
+14%
|
2
-29%
|
1
-44%
|
1
-46%
|
2
+227%
|
3
+41%
|
4
+11%
|
5
+22%
|
5
+17%
|
5
-2%
|
6
+12%
|
7
+19%
|
7
+5%
|
9
+14%
|
9
+3%
|
9
-4%
|
10
+14%
|
11
+9%
|
11
+4%
|
11
-4%
|
11
+5%
|
12
+6%
|
12
-3%
|
13
+9%
|
12
-4%
|
|
EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.01
-50%
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|