EQTEC PLC
LSE:EQT
Income Statement
Earnings Waterfall
EQTEC PLC
Revenue
|
5.1m
EUR
|
Cost of Revenue
|
-4.4m
EUR
|
Gross Profit
|
764.7k
EUR
|
Operating Expenses
|
-5.7m
EUR
|
Operating Income
|
-4.9m
EUR
|
Other Expenses
|
-5.8m
EUR
|
Net Income
|
-10.7m
EUR
|
Income Statement
EQTEC 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 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||
Revenue |
7
N/A
|
9
+32%
|
10
+14%
|
11
+8%
|
13
+18%
|
10
-23%
|
4
-56%
|
3
-40%
|
1
-65%
|
1
-31%
|
0
-51%
|
0
-13%
|
0
-7%
|
0
-82%
|
0
-45%
|
0
+60%
|
1
+1 240%
|
2
+298%
|
3
+47%
|
2
-47%
|
1
-47%
|
2
+149%
|
2
-13%
|
9
+371%
|
12
+27%
|
8
-32%
|
5
-36%
|
|
Gross Profit | ||||||||||||||||||||||||||||
Cost of Revenue |
(6)
|
(7)
|
(8)
|
(9)
|
(12)
|
(10)
|
(5)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(8)
|
(10)
|
(7)
|
(4)
|
|
Gross Profit |
1
N/A
|
2
+46%
|
2
+14%
|
2
-13%
|
1
-61%
|
(0)
N/A
|
(0)
-300%
|
0
N/A
|
0
N/A
|
0
+400%
|
0
+50%
|
0
-10%
|
0
-4%
|
0
-82%
|
0
-45%
|
0
+60%
|
0
+179%
|
(0)
N/A
|
(0)
-34%
|
0
N/A
|
0
-8%
|
0
+216%
|
0
-5%
|
2
+572%
|
2
+11%
|
1
-46%
|
1
-21%
|
|
Operating Income | ||||||||||||||||||||||||||||
Operating Expenses |
(5)
|
(4)
|
(4)
|
(5)
|
(3)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
(6)
|
(4)
|
(5)
|
(6)
|
(6)
|
|
Selling, General & Administrative |
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(4)
|
(5)
|
(6)
|
(6)
|
|
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
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(4)
N/A
|
(2)
+42%
|
(2)
+31%
|
(3)
-66%
|
(3)
+5%
|
(1)
+47%
|
(2)
-32%
|
(3)
-46%
|
(3)
+4%
|
(3)
-23%
|
(1)
+56%
|
(1)
+14%
|
(2)
-40%
|
(1)
+58%
|
(1)
-9%
|
(1)
-26%
|
(1)
-24%
|
(3)
-190%
|
(3)
+5%
|
(2)
+31%
|
(3)
-15%
|
(5)
-79%
|
(6)
-18%
|
(3)
+50%
|
(3)
-1%
|
(5)
-83%
|
(5)
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(0)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(13)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(5)
|
(5)
|
|
Gain/Loss on Disposition of Assets |
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
|
|
Pre-Tax Income |
(5)
N/A
|
(3)
+34%
|
(3)
+5%
|
(4)
-45%
|
(4)
+17%
|
(2)
+56%
|
(2)
-22%
|
(3)
-53%
|
(3)
+6%
|
(15)
-444%
|
(15)
+1%
|
(0)
+99%
|
1
N/A
|
(2)
N/A
|
(2)
-21%
|
(2)
+5%
|
(2)
-4%
|
(8)
-334%
|
(8)
-1%
|
(4)
+57%
|
(3)
+3%
|
(6)
-69%
|
(8)
-38%
|
(5)
+41%
|
(3)
+37%
|
(10)
-256%
|
(11)
-1%
|
|
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)
|
|
Income from Continuing Operations |
(5)
|
(3)
|
(3)
|
(5)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(15)
|
(15)
|
(0)
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
(8)
|
(8)
|
(4)
|
(3)
|
(6)
|
(8)
|
(5)
|
(3)
|
(11)
|
(11)
|
|
Income to Minority Interest |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
Net Income (Common) |
(5)
N/A
|
(3)
+29%
|
(3)
+1%
|
(5)
-40%
|
(4)
+24%
|
(3)
+27%
|
(3)
-19%
|
(3)
+7%
|
(3)
-3%
|
(15)
-414%
|
(10)
+34%
|
5
N/A
|
1
-85%
|
(1)
N/A
|
(1)
-22%
|
(2)
-25%
|
(2)
-13%
|
(7)
-288%
|
(7)
-4%
|
(4)
+48%
|
(4)
+7%
|
(6)
-64%
|
(8)
-38%
|
(5)
+41%
|
(3)
+37%
|
(11)
-258%
|
(11)
-1%
|
|
EPS (Diluted) |
-1.09
N/A
|
-0.77
+29%
|
-0.75
+3%
|
-0.94
-25%
|
-0.01
+99%
|
0
N/A
|
-0.27
N/A
|
-0.14
+48%
|
-0.14
N/A
|
-0.61
-336%
|
-0.32
+48%
|
0.17
N/A
|
0.03
-82%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.11
N/A
|
0
N/A
|
-0.06
N/A
|
-0.03
+50%
|
-0.12
-300%
|
-0.11
+8%
|