Esken Ltd
LSE:ESKN
Income Statement
Earnings Waterfall
Esken Ltd
Revenue
|
71m
GBP
|
Operating Expenses
|
-80.4m
GBP
|
Operating Income
|
-9.4m
GBP
|
Other Expenses
|
-67.5m
GBP
|
Net Income
|
-76.9m
GBP
|
Income Statement
Esken Ltd
Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||
Revenue |
142
N/A
|
115
-19%
|
101
-12%
|
105
+4%
|
105
0%
|
68
-35%
|
120
+78%
|
71
-41%
|
|
Gross Profit | |||||||||
Cost of Revenue |
(63)
|
0
|
(46)
|
0
|
(39)
|
0
|
(55)
|
0
|
|
Gross Profit |
79
N/A
|
0
N/A
|
55
N/A
|
0
N/A
|
66
N/A
|
0
N/A
|
65
N/A
|
0
N/A
|
|
Operating Income | |||||||||
Operating Expenses |
(128)
|
(189)
|
(79)
|
(122)
|
(69)
|
(73)
|
(74)
|
(80)
|
|
Selling, General & Administrative |
(94)
|
0
|
(45)
|
0
|
(38)
|
0
|
(40)
|
0
|
|
Depreciation & Amortization |
(27)
|
(24)
|
(19)
|
(20)
|
(21)
|
(16)
|
(18)
|
(14)
|
|
Other Operating Expenses |
(6)
|
(165)
|
(14)
|
(102)
|
(10)
|
(58)
|
(16)
|
(67)
|
|
Operating Income |
(49)
N/A
|
(73)
-51%
|
(23)
+68%
|
(16)
+30%
|
(3)
+80%
|
(6)
-78%
|
(10)
-63%
|
(9)
+3%
|
|
Pre-Tax Income | |||||||||
Interest Income Expense |
(18)
|
(16)
|
(10)
|
(13)
|
(20)
|
(21)
|
(25)
|
(61)
|
|
Non-Reccuring Items |
(71)
|
(51)
|
(10)
|
(9)
|
(13)
|
(15)
|
(4)
|
(11)
|
|
Total Other Income |
(1)
|
0
|
(0)
|
(2)
|
0
|
4
|
11
|
6
|
|
Pre-Tax Income |
(139)
N/A
|
(140)
0%
|
(44)
+68%
|
(41)
+8%
|
(36)
+12%
|
(38)
-7%
|
(28)
+27%
|
(76)
-174%
|
|
Net Income | |||||||||
Tax Provision |
8
|
6
|
7
|
15
|
10
|
3
|
3
|
0
|
|
Income from Continuing Operations |
(131)
|
(134)
|
(37)
|
(25)
|
(26)
|
(35)
|
(25)
|
(75)
|
|
Net Income (Common) |
(138)
N/A
|
(205)
-49%
|
(155)
+24%
|
(73)
+53%
|
(28)
+62%
|
(30)
-8%
|
(25)
+17%
|
(77)
-205%
|
|
EPS (Diluted) |
-0.34
N/A
|
-0.44
-29%
|
-0.28
+36%
|
-0.11
+61%
|
-0.03
+73%
|
-0.03
N/A
|
-0.02
+33%
|
-0.07
-250%
|