Frontier IP Group PLC
LSE:FIPP
Income Statement
Earnings Waterfall
Frontier IP Group PLC
Revenue
|
372k
GBP
|
Operating Expenses
|
-3.7m
GBP
|
Operating Income
|
-3.3m
GBP
|
Other Expenses
|
1.3m
GBP
|
Net Income
|
-2m
GBP
|
Income Statement
Frontier IP Group PLC
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
+27%
|
0
-7%
|
0
+23%
|
0
+25%
|
0
+10%
|
0
-9%
|
0
-45%
|
0
+218%
|
1
+126%
|
1
-13%
|
2
+131%
|
2
+47%
|
2
-13%
|
2
-7%
|
2
+23%
|
3
+15%
|
2
-11%
|
3
+42%
|
4
+27%
|
5
+24%
|
6
+21%
|
7
+16%
|
13
+72%
|
21
+62%
|
0
-98%
|
0
+12%
|
0
+1%
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
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
|
|
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
|
|
Operating Income |
(0)
N/A
|
(0)
-21%
|
(0)
-17%
|
(0)
-24%
|
(1)
-26%
|
(0)
+28%
|
(0)
+26%
|
(0)
-32%
|
(0)
+22%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
+123%
|
1
-22%
|
1
-21%
|
1
+38%
|
1
+17%
|
1
-37%
|
2
+80%
|
2
+45%
|
3
+36%
|
4
+31%
|
5
+22%
|
10
+101%
|
18
+71%
|
(3)
N/A
|
(2)
+15%
|
(3)
-18%
|
(3)
-15%
|
|
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)
|
14
|
3
|
(1)
|
1
|
|
Pre-Tax Income |
(0)
N/A
|
(0)
-50%
|
(0)
+52%
|
(0)
-69%
|
(1)
-96%
|
(0)
+28%
|
(0)
+26%
|
(0)
-32%
|
(0)
+24%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
+123%
|
1
-21%
|
1
-21%
|
1
+38%
|
1
+17%
|
1
-37%
|
2
+80%
|
2
+45%
|
3
+36%
|
4
+31%
|
5
+23%
|
10
+100%
|
17
+71%
|
11
-38%
|
0
-99%
|
(4)
N/A
|
(2)
+43%
|
|
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
|
(1)
|
(3)
|
(1)
|
2
|
1
|
0
|
|
Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
5
|
10
|
15
|
10
|
3
|
(3)
|
(2)
|
|
Net Income (Common) |
(0)
N/A
|
(0)
-50%
|
(0)
+52%
|
(0)
-69%
|
(1)
-96%
|
(0)
+28%
|
(0)
+26%
|
(0)
-32%
|
(0)
+24%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
+123%
|
1
-21%
|
1
-21%
|
1
+38%
|
1
+11%
|
1
-34%
|
2
+89%
|
2
+38%
|
3
+36%
|
4
+31%
|
5
+23%
|
10
+87%
|
15
+52%
|
10
-30%
|
3
-76%
|
(3)
N/A
|
(2)
+38%
|
|
EPS (Diluted) |
-0.04
N/A
|
-0.07
-75%
|
-0.04
+43%
|
-0.03
+25%
|
-0.07
-133%
|
-0.06
+14%
|
-0.04
+33%
|
-0.03
+25%
|
-0.02
+33%
|
0
N/A
|
-0.01
N/A
|
0.03
N/A
|
0.06
+100%
|
0.04
-33%
|
0.03
-25%
|
0.04
+33%
|
0.04
N/A
|
0.02
-50%
|
0.04
+100%
|
0.06
+50%
|
0.07
+17%
|
0.08
+14%
|
0.09
+13%
|
0.17
+89%
|
0.25
+47%
|
0.18
-28%
|
0.04
-78%
|
-0.06
N/A
|
-0.04
+33%
|