Frenkel Topping Group PLC
LSE:FEN
Income Statement
Earnings Waterfall
Frenkel Topping Group PLC
Revenue
|
29.8m
GBP
|
Cost of Revenue
|
-17.1m
GBP
|
Gross Profit
|
12.7m
GBP
|
Operating Expenses
|
-7.1m
GBP
|
Operating Income
|
5.6m
GBP
|
Other Expenses
|
-3.2m
GBP
|
Net Income
|
2.5m
GBP
|
Income Statement
Frenkel Topping Group PLC
Jun-2007 | Dec-2007 | Jun-2008 | 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 |
3
N/A
|
3
+1%
|
3
-1%
|
3
-4%
|
3
-3%
|
3
+16%
|
3
+10%
|
4
+11%
|
4
+17%
|
5
+7%
|
5
+3%
|
5
+2%
|
5
+5%
|
6
+9%
|
6
+2%
|
6
+1%
|
6
+4%
|
6
+6%
|
6
-1%
|
6
+3%
|
7
+12%
|
7
+2%
|
7
0%
|
8
+5%
|
8
+6%
|
9
+6%
|
9
+4%
|
10
+14%
|
14
+39%
|
18
+29%
|
21
+14%
|
25
+18%
|
30
+20%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(7)
|
(9)
|
(11)
|
(14)
|
(17)
|
|
Gross Profit |
2
N/A
|
2
-2%
|
2
-5%
|
1
-8%
|
1
-10%
|
1
+10%
|
2
+14%
|
2
+30%
|
3
+18%
|
3
+6%
|
3
+4%
|
3
+4%
|
3
+8%
|
4
+14%
|
4
+7%
|
4
+2%
|
4
-1%
|
4
+3%
|
4
-5%
|
4
-3%
|
4
+19%
|
5
+9%
|
5
-5%
|
5
+4%
|
5
+4%
|
5
+3%
|
5
+5%
|
6
+5%
|
8
+36%
|
9
+19%
|
10
+6%
|
11
+16%
|
13
+14%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
|
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)
|
|
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
|
0
|
0
|
0
|
0
|
|
Operating Income |
(0)
N/A
|
0
N/A
|
0
+67%
|
0
-40%
|
0
-67%
|
0
+325%
|
0
+100%
|
1
+97%
|
1
+16%
|
1
+10%
|
1
+22%
|
1
-1%
|
1
+10%
|
1
+23%
|
1
+6%
|
2
+6%
|
1
-5%
|
1
-4%
|
1
-21%
|
1
-21%
|
2
+81%
|
2
+2%
|
1
-36%
|
1
+26%
|
2
+23%
|
1
-15%
|
2
+10%
|
2
+28%
|
3
+73%
|
4
+14%
|
4
-1%
|
5
+27%
|
6
+17%
|
|
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)
|
|
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)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
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)
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
(0)
N/A
|
0
N/A
|
0
+200%
|
0
-47%
|
0
N/A
|
0
N/A
|
0
+150%
|
1
+117%
|
1
+18%
|
1
+12%
|
1
+21%
|
1
-1%
|
1
+11%
|
1
+22%
|
1
+5%
|
2
+7%
|
1
-5%
|
1
-14%
|
1
-24%
|
1
-10%
|
2
+84%
|
2
+18%
|
1
-38%
|
1
-4%
|
1
+27%
|
1
-16%
|
1
-8%
|
2
+37%
|
2
+54%
|
3
+13%
|
3
-2%
|
2
-9%
|
4
+47%
|
|
Net Income | ||||||||||||||||||||||||||||||||||
Tax Provision |
(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)
|
(0)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
|
Income to Minority Interest |
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)
|
|
Net Income (Common) |
(0)
N/A
|
(0)
+98%
|
0
N/A
|
0
-43%
|
(0)
N/A
|
0
N/A
|
0
+300%
|
0
+192%
|
0
+23%
|
1
+42%
|
1
+18%
|
1
-17%
|
1
+25%
|
1
+45%
|
1
+8%
|
1
+16%
|
1
-7%
|
1
-17%
|
1
-21%
|
1
-16%
|
1
+81%
|
2
+22%
|
1
-35%
|
1
-23%
|
1
+25%
|
1
-10%
|
1
-18%
|
1
+50%
|
2
+62%
|
2
+38%
|
2
-1%
|
2
-29%
|
2
+48%
|
|
EPS (Diluted) |
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0.02
+100%
|