Eden Research PLC
LSE:EDEN
Income Statement
Earnings Waterfall
Eden Research PLC
Revenue
|
1.9m
GBP
|
Cost of Revenue
|
-1.1m
GBP
|
Gross Profit
|
848.5k
GBP
|
Operating Expenses
|
-3.3m
GBP
|
Operating Income
|
-2.5m
GBP
|
Other Expenses
|
-4.6m
GBP
|
Net Income
|
-7.1m
GBP
|
Income Statement
Eden Research PLC
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
-72%
|
0
-20%
|
0
-13%
|
0
+186%
|
0
+10%
|
0
-23%
|
0
-41%
|
0
N/A
|
0
-10%
|
0
-44%
|
0
+80%
|
0
-11%
|
0
-38%
|
0
+100%
|
0
+140%
|
1
+268%
|
1
-6%
|
0
-53%
|
1
+233%
|
2
+44%
|
2
-18%
|
3
+81%
|
3
-4%
|
2
-32%
|
2
+1%
|
1
-26%
|
1
+3%
|
1
-13%
|
1
+21%
|
2
+23%
|
2
+6%
|
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Gross Profit |
0
N/A
|
0
-72%
|
0
-20%
|
0
-13%
|
0
+186%
|
0
+10%
|
0
-23%
|
0
-41%
|
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
+390%
|
1
-8%
|
0
-50%
|
1
+171%
|
1
+6%
|
1
-49%
|
2
+187%
|
2
+8%
|
1
-47%
|
1
-7%
|
1
-23%
|
1
+18%
|
1
-25%
|
1
+6%
|
1
+40%
|
1
+2%
|
|
Operating Income | |||||||||||||||||||||||||||||||||
Operating Expenses |
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
|
Selling, General & Administrative |
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Depreciation & Amortization |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(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
|
0
|
0
|
0
|
|
Operating Income |
(3)
N/A
|
(3)
-16%
|
(2)
+33%
|
(2)
+16%
|
(2)
+7%
|
(2)
+5%
|
(2)
-51%
|
(2)
-4%
|
(2)
+22%
|
(2)
+4%
|
(2)
+9%
|
(1)
+16%
|
(2)
-17%
|
(2)
-11%
|
(2)
+0%
|
(2)
+10%
|
(1)
+27%
|
(1)
-14%
|
(2)
-45%
|
(1)
+57%
|
(1)
-66%
|
(2)
-42%
|
(0)
+74%
|
(0)
+61%
|
(1)
-596%
|
(2)
-28%
|
(2)
-29%
|
(3)
-33%
|
(3)
-8%
|
(3)
+15%
|
(3)
+6%
|
(2)
+3%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(5)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(3)
N/A
|
(3)
-18%
|
(2)
+31%
|
(2)
+15%
|
(2)
+4%
|
(2)
-21%
|
(3)
-56%
|
(4)
-24%
|
(3)
+19%
|
(3)
+20%
|
(2)
+13%
|
(1)
+37%
|
(2)
-13%
|
(2)
-36%
|
(3)
-35%
|
(2)
+19%
|
(1)
+48%
|
(1)
-11%
|
(2)
-37%
|
(1)
+56%
|
(1)
+10%
|
(2)
-150%
|
(1)
+72%
|
(0)
+55%
|
(1)
-521%
|
(2)
-26%
|
(3)
-37%
|
(3)
-32%
|
(3)
-1%
|
(3)
+15%
|
(3)
+11%
|
(7)
-189%
|
|
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
|
1
|
1
|
1
|
0
|
0
|
|
Income from Continuing Operations |
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(7)
|
|
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
|
|
Net Income (Common) |
(2)
N/A
|
(3)
-22%
|
(2)
+30%
|
(2)
+19%
|
(2)
+2%
|
(2)
-26%
|
(3)
-55%
|
(4)
-24%
|
(3)
+19%
|
(3)
+20%
|
(2)
+13%
|
(1)
+37%
|
(2)
-12%
|
(2)
-36%
|
(3)
-37%
|
(2)
+23%
|
(1)
+49%
|
(1)
-14%
|
(2)
-39%
|
(1)
+54%
|
(1)
+24%
|
(2)
-178%
|
(0)
+81%
|
(0)
+87%
|
(1)
-2 505%
|
(2)
-34%
|
(2)
-48%
|
(3)
-24%
|
(3)
+1%
|
(2)
+21%
|
(2)
-2%
|
(7)
-219%
|
|
EPS (Diluted) |
-0.05
N/A
|
-0.06
-20%
|
-0.04
+33%
|
-0.03
+25%
|
-0.03
N/A
|
-0.03
N/A
|
-0.05
-67%
|
-0.05
N/A
|
-0.03
+40%
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|