Eenergy Group PLC
LSE:EAAS
Income Statement
Earnings Waterfall
Eenergy Group PLC
Revenue
|
33.2m
GBP
|
Cost of Revenue
|
-15.5m
GBP
|
Gross Profit
|
17.7m
GBP
|
Operating Expenses
|
-15m
GBP
|
Operating Income
|
2.7m
GBP
|
Other Expenses
|
-2.1m
GBP
|
Net Income
|
608k
GBP
|
Income Statement
Eenergy Group PLC
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 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+1 000%
|
0
+109%
|
0
+17%
|
0
-19%
|
0
-64%
|
0
-75%
|
0
+100%
|
0
-25%
|
0
-33%
|
0
+50%
|
0
+1 033%
|
1
+49%
|
0
-61%
|
0
-96%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5
N/A
|
11
+150%
|
14
+21%
|
16
+21%
|
22
+35%
|
28
+25%
|
33
+20%
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(8)
|
(8)
|
(8)
|
(9)
|
(12)
|
(15)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+800%
|
0
+122%
|
0
+30%
|
0
-15%
|
0
-64%
|
0
-75%
|
0
+100%
|
0
-25%
|
0
-33%
|
0
+50%
|
0
+1 033%
|
1
+49%
|
0
-61%
|
0
-96%
|
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
|
4
+168%
|
6
+48%
|
8
+53%
|
13
+53%
|
16
+22%
|
18
+12%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(13)
|
(11)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(5)
|
(6)
|
(9)
|
(13)
|
(16)
|
(15)
|
|
Selling, General & Administrative |
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Research & Development |
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(11)
|
(10)
|
(0)
|
(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
|
|
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)
|
(1)
|
(3)
|
(3)
|
(1)
|
|
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
|
(3)
|
(5)
|
(5)
|
(7)
|
(10)
|
(12)
|
(13)
|
|
Operating Income |
(2)
N/A
|
(3)
-65%
|
(3)
-10%
|
(3)
+13%
|
(4)
-30%
|
(5)
-22%
|
(13)
-168%
|
(11)
+12%
|
(2)
+85%
|
(1)
+13%
|
(2)
-5%
|
(2)
-26%
|
(2)
+4%
|
(2)
+5%
|
(2)
+9%
|
(1)
+11%
|
(1)
+1%
|
(1)
+23%
|
(1)
+20%
|
(1)
-11%
|
(1)
+10%
|
(1)
+28%
|
(1)
+5%
|
(1)
+3%
|
(0)
+23%
|
(0)
-4%
|
(0)
+20%
|
(0)
+12%
|
(0)
-50%
|
(2)
-237%
|
(1)
+9%
|
0
N/A
|
(0)
N/A
|
(0)
-105%
|
0
N/A
|
3
+1 709%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
0
|
(0)
|
0
|
0
|
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)
|
(1)
|
|
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)
|
(1)
|
(2)
|
0
|
0
|
(2)
|
(1)
|
(1)
|
|
Pre-Tax Income |
(1)
N/A
|
(2)
-79%
|
(3)
-48%
|
(3)
+7%
|
(3)
-11%
|
(4)
-25%
|
(12)
-180%
|
(11)
+12%
|
(2)
+86%
|
(1)
+13%
|
(1)
+17%
|
(2)
-41%
|
(2)
-8%
|
(2)
+6%
|
(2)
+3%
|
(1)
+11%
|
(1)
-1%
|
(1)
+21%
|
(1)
+21%
|
(1)
-6%
|
(1)
+6%
|
(1)
+20%
|
(1)
+14%
|
(1)
+11%
|
(0)
+17%
|
(0)
-3%
|
(0)
+20%
|
(0)
+11%
|
(1)
-155%
|
(3)
-296%
|
(4)
-28%
|
(0)
+96%
|
(0)
-71%
|
(2)
-635%
|
(1)
+65%
|
1
N/A
|
|
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
|
1
|
1
|
(0)
|
|
Income from Continuing Operations |
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(12)
|
(11)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(4)
|
0
|
(0)
|
(1)
|
0
|
1
|
|
Income to Minority Interest |
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
|
|
Net Income (Common) |
(1)
N/A
|
(2)
-79%
|
(3)
-49%
|
(3)
+6%
|
(3)
-11%
|
(4)
-24%
|
(12)
-179%
|
(11)
+12%
|
(2)
+86%
|
(1)
+11%
|
(0)
+85%
|
1
N/A
|
(0)
N/A
|
(2)
-732%
|
(2)
+3%
|
(1)
+11%
|
(1)
-1%
|
(1)
+21%
|
(1)
+16%
|
(1)
-5%
|
(1)
+12%
|
(1)
+20%
|
(1)
+14%
|
(1)
+11%
|
(0)
+17%
|
(0)
-3%
|
(1)
-15%
|
(0)
+8%
|
(1)
-30%
|
(3)
-419%
|
(4)
-28%
|
0
N/A
|
(0)
N/A
|
(1)
-8 844%
|
0
N/A
|
1
+415%
|
|
EPS (Diluted) |
-2.8
N/A
|
-5
-79%
|
-7.44
-49%
|
-7
+6%
|
-7.75
-11%
|
-9.6
-24%
|
-26.77
-179%
|
-23.64
+12%
|
-3.4
+86%
|
-3.02
+11%
|
-0.46
+85%
|
1.91
N/A
|
-0.42
N/A
|
-3.51
-736%
|
-3.39
+3%
|
-2.66
+22%
|
-2.4
+10%
|
-1.86
+23%
|
-1.56
+16%
|
-1.15
+26%
|
-0.91
+21%
|
-0.43
+53%
|
-0.25
+42%
|
-0.15
+40%
|
-0.08
+47%
|
-0.07
+13%
|
-0.08
-14%
|
-0.07
+13%
|
-0.08
-14%
|
-0.03
+63%
|
-0.04
-33%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|