FDM Group (Holdings) PLC
LSE:FDM
Income Statement
Earnings Waterfall
FDM Group (Holdings) PLC
Revenue
|
334m
GBP
|
Cost of Revenue
|
-177.4m
GBP
|
Gross Profit
|
156.5m
GBP
|
Operating Expenses
|
-101.5m
GBP
|
Operating Income
|
55m
GBP
|
Other Expenses
|
-14.3m
GBP
|
Net Income
|
40.8m
GBP
|
Income Statement
FDM Group (Holdings) PLC
Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | 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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||
Revenue |
35
N/A
|
40
+13%
|
45
+12%
|
48
+7%
|
50
+4%
|
51
+2%
|
52
+3%
|
52
-1%
|
53
+2%
|
50
-6%
|
106
+112%
|
112
+6%
|
123
+10%
|
141
+15%
|
161
+14%
|
173
+7%
|
189
+10%
|
220
+16%
|
234
+6%
|
234
+0%
|
245
+5%
|
261
+7%
|
272
+4%
|
278
+2%
|
268
-4%
|
259
-3%
|
267
+3%
|
289
+8%
|
330
+14%
|
357
+8%
|
334
-6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||
Cost of Revenue |
(28)
|
(32)
|
(36)
|
(38)
|
(39)
|
(38)
|
(39)
|
(38)
|
(38)
|
(31)
|
(64)
|
(68)
|
(75)
|
(87)
|
(97)
|
(98)
|
(103)
|
(123)
|
(129)
|
(123)
|
(126)
|
(135)
|
(140)
|
(144)
|
(139)
|
(135)
|
(141)
|
(150)
|
(174)
|
(191)
|
(177)
|
|
Gross Profit |
7
N/A
|
8
+12%
|
9
+13%
|
10
+13%
|
11
+15%
|
13
+13%
|
14
+9%
|
14
+3%
|
15
+3%
|
19
+32%
|
42
+117%
|
45
+8%
|
48
+8%
|
55
+13%
|
63
+16%
|
74
+17%
|
86
+16%
|
97
+13%
|
104
+7%
|
111
+7%
|
119
+7%
|
126
+6%
|
132
+4%
|
133
+1%
|
129
-3%
|
124
-4%
|
127
+3%
|
139
+10%
|
156
+12%
|
166
+6%
|
157
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||
Operating Expenses |
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(19)
|
(21)
|
(29)
|
(27)
|
(34)
|
(43)
|
(51)
|
(57)
|
(60)
|
(65)
|
(70)
|
(76)
|
(78)
|
(84)
|
(87)
|
(83)
|
(85)
|
(95)
|
(110)
|
(113)
|
(102)
|
|
Selling, General & Administrative |
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(19)
|
(21)
|
(24)
|
(27)
|
(34)
|
(43)
|
(51)
|
(57)
|
(60)
|
(65)
|
(70)
|
(76)
|
(78)
|
(84)
|
(87)
|
(83)
|
(85)
|
(95)
|
(110)
|
(113)
|
(102)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
2
N/A
|
2
+21%
|
3
+17%
|
3
+19%
|
4
+25%
|
5
+15%
|
5
+11%
|
5
-2%
|
5
-8%
|
10
+111%
|
23
+133%
|
24
+4%
|
19
-18%
|
27
+41%
|
30
+8%
|
32
+8%
|
35
+11%
|
41
+15%
|
44
+8%
|
46
+6%
|
49
+6%
|
51
+4%
|
53
+5%
|
49
-7%
|
42
-16%
|
41
-2%
|
42
+2%
|
44
+4%
|
46
+5%
|
53
+15%
|
55
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
|
Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(7)
|
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
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
|
Pre-Tax Income |
2
N/A
|
3
+56%
|
3
+12%
|
3
+18%
|
4
+27%
|
5
+14%
|
5
+10%
|
5
-4%
|
5
-10%
|
10
+109%
|
20
+107%
|
15
-23%
|
19
+23%
|
27
+42%
|
29
+9%
|
32
+8%
|
35
+11%
|
40
+14%
|
44
+8%
|
46
+5%
|
48
+5%
|
50
+4%
|
52
+4%
|
49
-7%
|
41
-16%
|
40
-2%
|
41
+3%
|
43
+4%
|
46
+6%
|
53
+17%
|
56
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(11)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(14)
|
(15)
|
|
Income from Continuing Operations |
1
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
3
|
7
|
15
|
10
|
13
|
21
|
22
|
24
|
26
|
30
|
32
|
34
|
37
|
39
|
41
|
38
|
31
|
30
|
32
|
33
|
35
|
39
|
41
|
|
Net Income (Common) |
1
N/A
|
2
+89%
|
2
+24%
|
2
+14%
|
3
+17%
|
3
+14%
|
4
+16%
|
4
-3%
|
3
-17%
|
7
+143%
|
15
+101%
|
10
-32%
|
13
+35%
|
21
+54%
|
22
+6%
|
24
+8%
|
26
+10%
|
30
+14%
|
32
+7%
|
34
+8%
|
37
+7%
|
39
+4%
|
41
+5%
|
38
-7%
|
31
-18%
|
30
-2%
|
32
+5%
|
33
+4%
|
35
+5%
|
39
+13%
|
41
+3%
|
|
EPS (Diluted) |
0.04
N/A
|
0.07
+75%
|
0.09
+29%
|
0.1
+11%
|
0.12
+20%
|
0.14
+17%
|
0.16
+14%
|
0.15
-6%
|
0.13
-13%
|
0.07
-46%
|
0.14
+100%
|
0.09
-36%
|
0.13
+44%
|
0.19
+46%
|
0.2
+5%
|
0.22
+10%
|
0.24
+9%
|
0.28
+17%
|
0.29
+4%
|
0.32
+10%
|
0.34
+6%
|
0.35
+3%
|
0.37
+6%
|
0.34
-8%
|
0.28
-18%
|
0.28
N/A
|
0.29
+4%
|
0.3
+3%
|
0.32
+7%
|
0.36
+13%
|
0.37
+3%
|