discoverIE Group plc
LSE:DSCV
Income Statement
Earnings Waterfall
discoverIE Group plc
Revenue
|
451.2m
GBP
|
Operating Expenses
|
-414.4m
GBP
|
Operating Income
|
36.8m
GBP
|
Other Expenses
|
-14.7m
GBP
|
Net Income
|
22.1m
GBP
|
Income Statement
discoverIE Group plc
Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
259
N/A
|
268
+4%
|
266
-1%
|
261
-2%
|
256
-2%
|
257
+0%
|
216
-16%
|
165
-24%
|
163
-1%
|
160
-2%
|
162
+1%
|
165
+2%
|
157
-5%
|
182
+16%
|
237
+31%
|
265
+12%
|
271
+2%
|
258
-5%
|
234
-9%
|
177
-24%
|
168
-5%
|
212
+26%
|
232
+10%
|
271
+17%
|
292
+8%
|
288
-2%
|
302
+5%
|
338
+12%
|
372
+10%
|
388
+4%
|
409
+6%
|
439
+7%
|
459
+5%
|
466
+2%
|
378
-19%
|
303
-20%
|
333
+10%
|
379
+14%
|
428
+13%
|
449
+5%
|
451
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(245)
|
(254)
|
(252)
|
(248)
|
(246)
|
(247)
|
(187)
|
(117)
|
(115)
|
(114)
|
(117)
|
(122)
|
(115)
|
(132)
|
(171)
|
(190)
|
(193)
|
(180)
|
(161)
|
(123)
|
(118)
|
(149)
|
(162)
|
(187)
|
(201)
|
(195)
|
(203)
|
(227)
|
(251)
|
(261)
|
(274)
|
(294)
|
(307)
|
(310)
|
(245)
|
(188)
|
0
|
(233)
|
0
|
0
|
0
|
|
Gross Profit |
14
N/A
|
14
-1%
|
14
-3%
|
13
-7%
|
11
-16%
|
10
-7%
|
29
+191%
|
48
+66%
|
48
+0%
|
46
-4%
|
44
-3%
|
44
-1%
|
42
-5%
|
50
+20%
|
67
+33%
|
75
+13%
|
79
+5%
|
78
-1%
|
73
-7%
|
54
-25%
|
50
-8%
|
63
+26%
|
70
+12%
|
84
+20%
|
92
+9%
|
93
+1%
|
99
+7%
|
111
+12%
|
121
+9%
|
127
+5%
|
135
+7%
|
145
+7%
|
153
+5%
|
157
+3%
|
133
-15%
|
115
-14%
|
0
N/A
|
146
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(3)
|
(1)
|
0
|
0
|
(1)
|
(23)
|
(44)
|
(42)
|
(40)
|
(44)
|
(71)
|
(68)
|
(56)
|
(70)
|
(73)
|
(72)
|
(71)
|
(66)
|
(50)
|
(46)
|
(57)
|
(62)
|
(73)
|
(79)
|
(79)
|
(86)
|
(95)
|
(102)
|
(107)
|
(114)
|
(121)
|
(126)
|
(129)
|
(111)
|
(97)
|
(312)
|
(119)
|
(394)
|
(413)
|
(414)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(42)
|
(42)
|
(36)
|
(37)
|
(88)
|
(89)
|
(56)
|
(70)
|
(72)
|
(72)
|
(71)
|
(66)
|
(50)
|
(46)
|
(57)
|
(62)
|
(73)
|
(79)
|
(79)
|
(86)
|
(95)
|
(102)
|
(107)
|
(111)
|
(115)
|
(119)
|
(120)
|
(101)
|
(86)
|
0
|
(105)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(3)
|
(3)
|
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
|
(3)
|
(6)
|
(7)
|
(9)
|
(11)
|
(11)
|
(12)
|
(14)
|
(15)
|
(16)
|
(16)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(1)
|
1
|
(3)
|
(8)
|
17
|
21
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(299)
|
0
|
(379)
|
(397)
|
(399)
|
|
Operating Income |
12
N/A
|
11
-10%
|
12
+10%
|
13
+2%
|
11
-16%
|
9
-14%
|
6
-35%
|
4
-29%
|
6
+45%
|
6
N/A
|
0
-98%
|
(27)
N/A
|
(26)
+4%
|
(6)
+79%
|
(3)
+38%
|
3
N/A
|
6
+152%
|
7
+16%
|
6
-14%
|
5
-29%
|
4
-4%
|
6
+37%
|
8
+36%
|
11
+39%
|
13
+14%
|
13
+4%
|
14
+5%
|
16
+14%
|
19
+17%
|
19
+4%
|
21
+10%
|
24
+15%
|
27
+11%
|
28
+3%
|
22
-21%
|
18
-16%
|
22
+19%
|
27
+26%
|
33
+22%
|
36
+8%
|
37
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(7)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(0)
|
0
|
0
|
0
|
(1)
|
(3)
|
(4)
|
(3)
|
(1)
|
(1)
|
(5)
|
(5)
|
(2)
|
(2)
|
(5)
|
(8)
|
(6)
|
(1)
|
(3)
|
(2)
|
0
|
(4)
|
(3)
|
(1)
|
(4)
|
(7)
|
(4)
|
(1)
|
0
|
|
Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
|
Pre-Tax Income |
12
N/A
|
9
-23%
|
10
+11%
|
11
+10%
|
9
-18%
|
8
-8%
|
6
-33%
|
4
-34%
|
6
+54%
|
6
+7%
|
(5)
N/A
|
(33)
-624%
|
(27)
+16%
|
(6)
+77%
|
(4)
+37%
|
2
N/A
|
4
+121%
|
3
-36%
|
2
-44%
|
1
-53%
|
3
+286%
|
4
+56%
|
2
-62%
|
4
+169%
|
9
+109%
|
9
+4%
|
7
-31%
|
5
-26%
|
10
+104%
|
16
+61%
|
15
-3%
|
19
+26%
|
23
+21%
|
20
-16%
|
15
-25%
|
14
-8%
|
14
+6%
|
17
+20%
|
26
+49%
|
29
+14%
|
30
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
|
Income from Continuing Operations |
7
|
5
|
6
|
7
|
6
|
6
|
4
|
3
|
4
|
4
|
(6)
|
(37)
|
(32)
|
(7)
|
(4)
|
2
|
3
|
2
|
1
|
2
|
4
|
4
|
1
|
3
|
7
|
7
|
5
|
4
|
7
|
12
|
12
|
15
|
17
|
14
|
11
|
10
|
9
|
10
|
17
|
21
|
22
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
7
N/A
|
5
-31%
|
6
+28%
|
7
+17%
|
6
-16%
|
6
+2%
|
11
+85%
|
12
+5%
|
7
-39%
|
26
+262%
|
15
-42%
|
(37)
N/A
|
(32)
+14%
|
(7)
+79%
|
(4)
+39%
|
2
N/A
|
3
+100%
|
2
-38%
|
1
-48%
|
(2)
N/A
|
1
N/A
|
1
+117%
|
(2)
N/A
|
3
N/A
|
7
+145%
|
7
+1%
|
5
-33%
|
4
-27%
|
7
+106%
|
12
+64%
|
12
-2%
|
15
+26%
|
17
+19%
|
14
-18%
|
12
-15%
|
12
-1%
|
13
+8%
|
25
+95%
|
30
+18%
|
21
-28%
|
22
+4%
|
|
EPS (Diluted) |
0.19
N/A
|
0.13
-32%
|
0.17
+31%
|
0.2
+18%
|
0.16
-20%
|
0.16
N/A
|
0.3
+88%
|
0.32
+7%
|
0.19
-41%
|
0.7
+268%
|
0.4
-43%
|
-1.02
N/A
|
-0.88
+14%
|
-0.18
+80%
|
-0.11
+39%
|
0.04
N/A
|
0.09
+125%
|
0.05
-44%
|
0.02
-60%
|
-0.04
N/A
|
0.01
N/A
|
0.02
+100%
|
-0.04
N/A
|
0.05
N/A
|
0.1
+100%
|
0.11
+10%
|
0.07
-36%
|
0.05
-29%
|
0.1
+100%
|
0.16
+60%
|
0.15
-6%
|
0.19
+27%
|
0.22
+16%
|
0.16
-27%
|
0.13
-19%
|
0.13
N/A
|
0.13
N/A
|
0.26
+100%
|
0.3
+15%
|
0.22
-27%
|
0.23
+5%
|