Filta Group Holdings PLC
LSE:FLTA
Income Statement
Earnings Waterfall
Filta Group Holdings PLC
Revenue
|
17.8m
GBP
|
Cost of Revenue
|
-10.3m
GBP
|
Gross Profit
|
7.5m
GBP
|
Operating Expenses
|
-7.1m
GBP
|
Operating Income
|
380.5k
GBP
|
Other Expenses
|
-537.6k
GBP
|
Net Income
|
-157.1k
GBP
|
Income Statement
Filta Group Holdings PLC
Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
8
N/A
|
10
+22%
|
12
+12%
|
12
0%
|
14
+23%
|
20
+40%
|
25
+26%
|
21
-16%
|
16
-22%
|
18
+8%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
(4)
|
(5)
|
(6)
|
(5)
|
(7)
|
(11)
|
(15)
|
(13)
|
(9)
|
(10)
|
|
Gross Profit |
4
N/A
|
5
+24%
|
6
+14%
|
6
+6%
|
7
+17%
|
9
+24%
|
10
+16%
|
9
-16%
|
7
-19%
|
7
+8%
|
|
Operating Income | |||||||||||
Operating Expenses |
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(9)
|
(9)
|
(8)
|
(7)
|
|
Selling, General & Administrative |
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(9)
|
(9)
|
(8)
|
(7)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(0)
N/A
|
1
N/A
|
2
+82%
|
2
+2%
|
2
+3%
|
1
-23%
|
1
-11%
|
(0)
N/A
|
(1)
-754%
|
0
N/A
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Total Other Income |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(0)
N/A
|
1
N/A
|
2
+92%
|
2
+3%
|
2
+5%
|
1
-31%
|
1
-22%
|
(0)
N/A
|
(1)
-171%
|
0
N/A
|
|
Net Income | |||||||||||
Tax Provision |
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(0)
|
|
Net Income (Common) |
(0)
N/A
|
0
N/A
|
1
+105%
|
1
+14%
|
1
+44%
|
1
-34%
|
0
-54%
|
(1)
N/A
|
(1)
-17%
|
(0)
+84%
|
|
EPS (Diluted) |
-0.02
N/A
|
0.01
N/A
|
0.03
+200%
|
0.03
N/A
|
0.05
+67%
|
0.03
-40%
|
0.01
-67%
|
-0.03
N/A
|
-0.03
N/A
|
-0.01
+67%
|