FD Technologies PLC
LSE:FDP
Income Statement
Earnings Waterfall
FD Technologies PLC
Revenue
|
291.1m
GBP
|
Cost of Revenue
|
-169.6m
GBP
|
Gross Profit
|
121.5m
GBP
|
Operating Expenses
|
-122.7m
GBP
|
Operating Income
|
-1.2m
GBP
|
Other Expenses
|
-9.8m
GBP
|
Net Income
|
-11.1m
GBP
|
Income Statement
FD Technologies PLC
Aug-2003 | Feb-2004 | Aug-2004 | Feb-2005 | Aug-2005 | Aug-2006 | Feb-2007 | Aug-2007 | Feb-2008 | Aug-2008 | Feb-2009 | Aug-2009 | Feb-2010 | Aug-2010 | Feb-2011 | Aug-2011 | Feb-2012 | Aug-2012 | Feb-2013 | Aug-2013 | Feb-2014 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Nov-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2
N/A
|
3
+23%
|
3
+19%
|
4
+19%
|
5
+26%
|
4
-13%
|
9
+124%
|
11
+15%
|
13
+17%
|
14
+10%
|
18
+27%
|
22
+26%
|
26
+15%
|
32
+25%
|
37
+15%
|
41
+13%
|
46
+11%
|
51
+11%
|
57
+10%
|
63
+12%
|
70
+10%
|
73
+4%
|
83
+14%
|
100
+20%
|
117
+18%
|
136
+16%
|
152
+12%
|
167
+10%
|
186
+11%
|
204
+10%
|
217
+7%
|
228
+5%
|
238
+4%
|
241
+1%
|
238
-1%
|
246
+4%
|
314
+28%
|
263
-16%
|
351
+33%
|
296
-16%
|
291
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(6)
|
(7)
|
(7)
|
(7)
|
(9)
|
(11)
|
(15)
|
(20)
|
(23)
|
(27)
|
(31)
|
(36)
|
(40)
|
(46)
|
(51)
|
(53)
|
(59)
|
(70)
|
(84)
|
(98)
|
(110)
|
(110)
|
(108)
|
(118)
|
(126)
|
(133)
|
(137)
|
(139)
|
(137)
|
(142)
|
(182)
|
(157)
|
(209)
|
(174)
|
(170)
|
|
Gross Profit |
1
N/A
|
1
+13%
|
1
+11%
|
1
+30%
|
2
+38%
|
1
-22%
|
3
+129%
|
4
+34%
|
6
+44%
|
7
+11%
|
9
+30%
|
11
+20%
|
10
-4%
|
12
+16%
|
13
+11%
|
15
+10%
|
15
+1%
|
15
+2%
|
17
+11%
|
18
+5%
|
19
+9%
|
20
+5%
|
24
+18%
|
30
+25%
|
33
+10%
|
38
+15%
|
42
+11%
|
57
+37%
|
78
+38%
|
86
+10%
|
91
+6%
|
95
+4%
|
101
+6%
|
101
+0%
|
101
0%
|
105
+4%
|
132
+26%
|
106
-19%
|
142
+34%
|
122
-14%
|
121
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(10)
|
(11)
|
(12)
|
(12)
|
(16)
|
(20)
|
(21)
|
(25)
|
(26)
|
(40)
|
(60)
|
(66)
|
(69)
|
(71)
|
(77)
|
(80)
|
(84)
|
(96)
|
(121)
|
(102)
|
(135)
|
(124)
|
(123)
|
|
Selling, General & Administrative |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(5)
|
(6)
|
(8)
|
(9)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(17)
|
(13)
|
(26)
|
(17)
|
(35)
|
(47)
|
(53)
|
(54)
|
(53)
|
(58)
|
(59)
|
(82)
|
(94)
|
(118)
|
(100)
|
(135)
|
(120)
|
(118)
|
|
Research & Development |
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)
|
(2)
|
(2)
|
(2)
|
0
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
0
|
(9)
|
0
|
(12)
|
(7)
|
(13)
|
(13)
|
(14)
|
(16)
|
(19)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
5
|
1
|
(3)
|
1
|
1
|
2
|
1
|
2
|
2
|
1
|
(2)
|
1
|
0
|
0
|
0
|
(0)
|
0
|
2
|
0
|
0
|
|
Operating Income |
1
N/A
|
1
N/A
|
1
N/A
|
1
+33%
|
1
+50%
|
1
-8%
|
3
+136%
|
4
+35%
|
5
+49%
|
6
+10%
|
6
+5%
|
7
+8%
|
6
-3%
|
6
+2%
|
7
+2%
|
7
+8%
|
8
+14%
|
9
+6%
|
7
-15%
|
7
-8%
|
7
+11%
|
9
+16%
|
8
-8%
|
10
+30%
|
12
+16%
|
13
+9%
|
15
+19%
|
17
+9%
|
18
+10%
|
20
+7%
|
23
+16%
|
24
+7%
|
24
-2%
|
21
-10%
|
17
-20%
|
8
-50%
|
11
+26%
|
4
-64%
|
7
+69%
|
(2)
N/A
|
(1)
+21%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
9
|
8
|
(0)
|
1
|
0
|
(1)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(6)
|
(6)
|
1
|
(2)
|
1
|
(3)
|
(9)
|
|
Non-Reccuring Items |
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)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
7
|
7
|
3
|
3
|
|
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
|
3
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
3
|
0
|
0
|
|
Pre-Tax Income |
1
N/A
|
1
N/A
|
1
N/A
|
1
+33%
|
1
+50%
|
1
-8%
|
3
+127%
|
3
+28%
|
5
+47%
|
5
+9%
|
4
-14%
|
5
+20%
|
6
+8%
|
6
+2%
|
7
+12%
|
7
+3%
|
7
+3%
|
7
+1%
|
6
-11%
|
6
-8%
|
8
+39%
|
9
+10%
|
17
+101%
|
18
+5%
|
10
-44%
|
13
+23%
|
12
-2%
|
12
-6%
|
12
+2%
|
13
+10%
|
17
+25%
|
18
+5%
|
18
+4%
|
17
-5%
|
11
-35%
|
2
-81%
|
7
+253%
|
9
+22%
|
17
+89%
|
(1)
N/A
|
(7)
-474%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
Income from Continuing Operations |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
6
|
6
|
6
|
5
|
5
|
6
|
7
|
16
|
17
|
8
|
9
|
9
|
9
|
10
|
12
|
13
|
14
|
15
|
14
|
9
|
1
|
5
|
6
|
14
|
(4)
|
(11)
|
|
Net Income (Common) |
0
N/A
|
0
N/A
|
0
N/A
|
1
+25%
|
1
+60%
|
1
N/A
|
2
+150%
|
3
+30%
|
3
+19%
|
3
N/A
|
3
-3%
|
4
+23%
|
4
+3%
|
4
+5%
|
5
+28%
|
6
+8%
|
6
+9%
|
6
+2%
|
5
-16%
|
5
-8%
|
6
+36%
|
7
+8%
|
16
+131%
|
17
+4%
|
8
-53%
|
9
+20%
|
9
-4%
|
9
-5%
|
10
+19%
|
12
+13%
|
13
+14%
|
14
+5%
|
15
+7%
|
14
-4%
|
9
-37%
|
1
-91%
|
5
+535%
|
6
+27%
|
9
+46%
|
(4)
N/A
|
(11)
-176%
|
|
EPS (Diluted) |
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.07
+40%
|
0.06
-14%
|
0.14
+133%
|
0.18
+29%
|
0.22
+22%
|
0.23
+5%
|
0.22
-4%
|
0.26
+18%
|
0.26
N/A
|
0.27
+4%
|
0.25
-7%
|
0.33
+32%
|
0.3
-9%
|
0.36
+20%
|
0.25
-31%
|
0.25
N/A
|
0.3
+20%
|
0.3
N/A
|
0.71
+137%
|
0.66
-7%
|
0.31
-53%
|
0.36
+16%
|
0.34
-6%
|
0.32
-6%
|
0.38
+19%
|
0.42
+11%
|
0.48
+14%
|
0.5
+4%
|
0.54
+8%
|
0.52
-4%
|
0.32
-38%
|
0.03
-91%
|
0.18
+500%
|
0.23
+28%
|
0.33
+43%
|
-0.14
N/A
|
-0.39
-179%
|