Feedback PLC
LSE:FDBK
Income Statement
Earnings Waterfall
Feedback PLC
Income Statement
Feedback PLC
| Mar-2002 | Sep-2002 | Mar-2003 | Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Nov-2007 | May-2008 | Nov-2008 | May-2009 | Nov-2009 | May-2010 | Nov-2010 | May-2011 | Nov-2011 | May-2012 | Nov-2012 | May-2013 | Nov-2013 | May-2014 | Nov-2014 | May-2015 | Nov-2015 | May-2016 | Nov-2016 | May-2017 | Nov-2017 | May-2018 | Nov-2018 | May-2019 | Nov-2019 | May-2020 | Nov-2020 | May-2021 | Nov-2021 | May-2022 | Nov-2022 | May-2023 | Nov-2023 | May-2024 | Nov-2024 | May-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||
| Interest 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
9
N/A
|
10
+12%
|
11
+7%
|
10
-9%
|
9
-10%
|
11
+31%
|
9
-19%
|
7
-19%
|
8
+2%
|
8
+1%
|
5
-39%
|
10
+104%
|
9
-3%
|
8
-13%
|
8
-8%
|
7
-1%
|
7
-3%
|
6
-13%
|
7
+8%
|
2
-69%
|
(4)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+2 300%
|
0
+59%
|
0
-1%
|
0
+14%
|
0
-5%
|
0
+14%
|
0
+5%
|
0
-7%
|
0
+2%
|
1
+21%
|
1
+6%
|
0
-25%
|
0
-23%
|
0
-17%
|
0
+5%
|
1
+95%
|
1
+67%
|
1
+4%
|
1
-14%
|
1
+33%
|
1
+1%
|
1
-26%
|
1
-4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5)
|
0
|
(5)
|
0
|
(5)
|
0
|
(6)
|
(2)
|
(4)
|
(5)
|
(3)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
2
|
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)
|
|
| Gross Profit |
4
N/A
|
0
N/A
|
5
N/A
|
0
N/A
|
4
N/A
|
0
N/A
|
3
N/A
|
2
-34%
|
3
+73%
|
3
-9%
|
2
-37%
|
4
+85%
|
4
+2%
|
4
-1%
|
3
-8%
|
3
-8%
|
3
-5%
|
2
-19%
|
3
+8%
|
1
-68%
|
(2)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+1 900%
|
0
+90%
|
0
+8%
|
0
+3%
|
0
-6%
|
0
+14%
|
0
+5%
|
0
-8%
|
0
+3%
|
1
+23%
|
1
+5%
|
0
-24%
|
0
-63%
|
0
+60%
|
0
-17%
|
0
+125%
|
1
+86%
|
1
+3%
|
1
-15%
|
1
+37%
|
1
0%
|
1
-29%
|
1
-8%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4)
|
(10)
|
(5)
|
(10)
|
(5)
|
(12)
|
(3)
|
(5)
|
(3)
|
(3)
|
(2)
|
3
|
3
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(8)
|
|
| Selling, General & Administrative |
(3)
|
0
|
(4)
|
0
|
(4)
|
0
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(3)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
(4)
|
0
|
(4)
|
0
|
(4)
|
0
|
|
| Research & Development |
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
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
|
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
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
|
| Other Operating Expenses |
0
|
(10)
|
0
|
(10)
|
0
|
(12)
|
(3)
|
(5)
|
(1)
|
(3)
|
(2)
|
3
|
3
|
0
|
(3)
|
0
|
(3)
|
0
|
(3)
|
(2)
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
(2)
|
0
|
(3)
|
0
|
(4)
|
0
|
(5)
|
0
|
(5)
|
0
|
(8)
|
|
| Operating Income |
(0)
N/A
|
(0)
+88%
|
0
N/A
|
(0)
N/A
|
(2)
-988%
|
(1)
+64%
|
(1)
+20%
|
0
N/A
|
0
-36%
|
0
-56%
|
0
+400%
|
7
+1 837%
|
7
-1%
|
1
-91%
|
0
-40%
|
(0)
N/A
|
(0)
-60%
|
(1)
-108%
|
(0)
+55%
|
(1)
-89%
|
(1)
-64%
|
(0)
+57%
|
(0)
+35%
|
(0)
+3%
|
(0)
-39%
|
(1)
-18%
|
(0)
+13%
|
(0)
+43%
|
(0)
+9%
|
(0)
-31%
|
(1)
-74%
|
(1)
-43%
|
(1)
-7%
|
(1)
-41%
|
(1)
-25%
|
(1)
+0%
|
(2)
-16%
|
(2)
-25%
|
(2)
-16%
|
(3)
-6%
|
(3)
-15%
|
(3)
-18%
|
(4)
-15%
|
(4)
+6%
|
(4)
+4%
|
(4)
-19%
|
(7)
-71%
|
|
| 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
|
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)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
|
| 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
|
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
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(0)
+69%
|
0
N/A
|
(1)
N/A
|
(2)
-331%
|
(1)
+45%
|
(1)
+43%
|
(0)
+70%
|
(0)
-43%
|
(1)
-83%
|
1
N/A
|
7
+883%
|
6
-6%
|
1
-90%
|
0
-41%
|
(0)
N/A
|
(0)
-64%
|
(1)
-105%
|
(0)
+56%
|
(1)
-92%
|
(1)
-66%
|
(1)
+53%
|
(0)
+35%
|
(0)
-31%
|
(1)
-23%
|
(1)
-106%
|
(1)
+6%
|
(0)
+78%
|
(0)
+8%
|
(0)
-31%
|
(1)
-74%
|
(1)
-43%
|
(1)
-7%
|
(1)
-41%
|
(1)
-25%
|
(1)
+0%
|
(2)
-16%
|
(2)
-25%
|
(2)
-16%
|
(3)
-6%
|
(3)
-15%
|
(3)
-17%
|
(4)
-14%
|
(4)
+7%
|
(3)
+4%
|
(7)
-111%
|
(7)
+3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(1)
|
(0)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
1
|
7
|
6
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(7)
|
(7)
|
|
| Net Income (Common) |
(1)
N/A
|
(0)
+61%
|
0
N/A
|
(1)
N/A
|
(2)
-245%
|
(1)
+45%
|
(1)
+39%
|
(0)
+78%
|
(0)
-76%
|
(1)
-83%
|
1
N/A
|
7
+461%
|
6
-14%
|
1
-90%
|
0
-42%
|
(0)
N/A
|
(1)
-39%
|
(1)
-41%
|
(0)
+56%
|
(2)
-379%
|
(2)
-36%
|
(0)
+86%
|
(0)
+51%
|
(0)
-176%
|
(1)
-21%
|
(1)
-95%
|
(1)
+7%
|
(0)
+82%
|
(0)
+7%
|
(0)
-56%
|
(0)
-83%
|
(1)
-29%
|
(1)
-3%
|
(1)
-49%
|
(1)
-24%
|
(1)
+10%
|
(1)
-11%
|
(2)
-34%
|
(2)
-21%
|
(2)
-8%
|
(2)
-14%
|
(3)
-20%
|
(3)
-19%
|
(3)
+5%
|
(3)
+2%
|
(7)
-126%
|
(7)
+2%
|
|
| EPS (Diluted) |
-0.06
N/A
|
-0.02
+67%
|
0
N/A
|
-0.05
N/A
|
-0.19
-280%
|
-0.1
+47%
|
-0.06
+40%
|
-0.01
+83%
|
-0.02
-100%
|
-0.04
-100%
|
0.02
N/A
|
0.09
+350%
|
0.07
-22%
|
0.01
-86%
|
0
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
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.22
N/A
|
0
N/A
|
-0.49
N/A
|
0
N/A
|
-0.57
N/A
|
0
N/A
|
-0.43
N/A
|
-0.24
+44%
|
-0.31
-29%
|
-0.36
-16%
|
-0.23
+36%
|
-0.18
+22%
|
-0.22
-22%
|
-0.26
-18%
|
-0.25
+4%
|
-0.24
+4%
|
-0.26
-8%
|
-0.16
+38%
|
|