Fireangel Safety Technology Group PLC
LSE:FA
Income Statement
Earnings Waterfall
Fireangel Safety Technology Group PLC
Revenue
|
53.4m
GBP
|
Cost of Revenue
|
-45.1m
GBP
|
Gross Profit
|
8.3m
GBP
|
Operating Expenses
|
-15.4m
GBP
|
Operating Income
|
-7.1m
GBP
|
Other Expenses
|
-1.1m
GBP
|
Net Income
|
-8.2m
GBP
|
Income Statement
Fireangel Safety Technology Group PLC
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 |
9
N/A
|
12
+23%
|
14
+25%
|
20
+39%
|
30
+50%
|
35
+17%
|
33
-5%
|
33
-1%
|
38
+15%
|
43
+12%
|
48
+14%
|
51
+5%
|
66
+29%
|
98
+50%
|
88
-10%
|
58
-35%
|
57
-1%
|
57
+0%
|
54
-5%
|
46
-15%
|
38
-18%
|
41
+8%
|
45
+12%
|
41
-9%
|
40
-3%
|
46
+14%
|
43
-5%
|
47
+8%
|
57
+23%
|
53
-7%
|
|
Gross Profit | |||||||||||||||||||||||||||||||
Cost of Revenue |
(5)
|
(7)
|
(9)
|
(13)
|
(20)
|
(24)
|
(22)
|
(22)
|
(27)
|
(31)
|
(34)
|
(36)
|
(46)
|
(71)
|
(65)
|
(49)
|
(44)
|
(42)
|
(39)
|
(34)
|
(29)
|
(31)
|
(37)
|
(34)
|
(32)
|
(36)
|
(33)
|
(36)
|
(47)
|
(45)
|
|
Gross Profit |
4
N/A
|
4
+11%
|
5
+20%
|
7
+33%
|
10
+37%
|
11
+16%
|
11
-3%
|
11
-2%
|
11
+1%
|
12
+8%
|
14
+20%
|
15
+5%
|
20
+34%
|
27
+39%
|
23
-15%
|
8
-64%
|
13
+59%
|
15
+13%
|
15
+0%
|
12
-22%
|
9
-26%
|
10
+13%
|
9
-12%
|
8
-12%
|
8
+3%
|
9
+20%
|
10
+7%
|
10
+4%
|
10
-4%
|
8
-18%
|
|
Operating Income | |||||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(3)
|
(3)
|
(5)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(16)
|
(16)
|
|
Research & Development |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
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
|
|
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
|
|
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
|
1
|
|
Operating Income |
2
N/A
|
2
+19%
|
2
+24%
|
2
-1%
|
3
+35%
|
3
+8%
|
3
+5%
|
3
N/A
|
3
-7%
|
4
+10%
|
5
+54%
|
5
N/A
|
10
+85%
|
16
+60%
|
12
-25%
|
(3)
N/A
|
2
N/A
|
4
+133%
|
4
+8%
|
1
-75%
|
(2)
N/A
|
(2)
+11%
|
(4)
-105%
|
(5)
-29%
|
(6)
-20%
|
(5)
+20%
|
(4)
+21%
|
(4)
-4%
|
(5)
-28%
|
(7)
-42%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||
Interest Income Expense |
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)
|
|
Non-Reccuring Items |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(6)
|
(0)
|
(0)
|
0
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(5)
|
(3)
|
(3)
|
0
|
(0)
|
(1)
|
(1)
|
|
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
|
|
Pre-Tax Income |
2
N/A
|
2
+11%
|
2
+9%
|
2
+14%
|
3
+37%
|
3
+8%
|
3
+6%
|
3
0%
|
3
-7%
|
4
+11%
|
5
+44%
|
5
+8%
|
10
+76%
|
16
+69%
|
7
-58%
|
(3)
N/A
|
2
N/A
|
4
+155%
|
1
-86%
|
(3)
N/A
|
(6)
-119%
|
(8)
-28%
|
(11)
-45%
|
(10)
+5%
|
(9)
+10%
|
(8)
+14%
|
(4)
+54%
|
(4)
-2%
|
(6)
-62%
|
(8)
-36%
|
|
Net Income | |||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
1
|
0
|
(0)
|
(0)
|
0
|
1
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
3
|
4
|
5
|
8
|
13
|
6
|
(2)
|
2
|
4
|
0
|
(2)
|
(5)
|
(6)
|
(9)
|
(9)
|
(9)
|
(7)
|
(3)
|
(3)
|
(6)
|
(8)
|
|
Net Income (Common) |
1
N/A
|
1
+8%
|
2
+33%
|
2
+13%
|
2
+22%
|
2
+5%
|
3
+20%
|
3
+7%
|
2
-19%
|
3
+11%
|
4
+58%
|
5
+16%
|
8
+61%
|
13
+73%
|
6
-55%
|
(2)
N/A
|
2
N/A
|
4
+102%
|
0
-87%
|
(2)
N/A
|
(5)
-99%
|
(6)
-32%
|
(9)
-58%
|
(9)
+3%
|
(9)
+4%
|
(7)
+14%
|
(3)
+56%
|
(3)
-5%
|
(6)
-70%
|
(8)
-40%
|
|
EPS (Diluted) |
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.06
+20%
|
0.07
+17%
|
0.06
-14%
|
0.06
N/A
|
0.1
+67%
|
0.12
+20%
|
0.17
+42%
|
0.29
+71%
|
0.13
-55%
|
-0.05
N/A
|
0.04
N/A
|
0.08
+100%
|
0.01
-88%
|
-0.05
N/A
|
-0.09
-80%
|
-0.11
-22%
|
-0.13
-18%
|
-0.08
+38%
|
-0.07
+13%
|
-0.06
+14%
|
-0.02
+67%
|
-0.02
N/A
|
-0.03
-50%
|
-0.04
-33%
|