Gooch & Housego PLC
LSE:GHH
Income Statement
Earnings Waterfall
Gooch & Housego PLC
Revenue
|
148.5m
GBP
|
Cost of Revenue
|
-104.5m
GBP
|
Gross Profit
|
44m
GBP
|
Operating Expenses
|
-34.4m
GBP
|
Operating Income
|
9.7m
GBP
|
Other Expenses
|
-5.6m
GBP
|
Net Income
|
4m
GBP
|
Income Statement
Gooch & Housego PLC
Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
16
N/A
|
17
+10%
|
19
+8%
|
21
+11%
|
22
+7%
|
24
+8%
|
25
+5%
|
26
+4%
|
31
+16%
|
33
+7%
|
33
+2%
|
37
+9%
|
36
0%
|
38
+4%
|
45
+18%
|
52
+15%
|
61
+18%
|
62
+1%
|
61
-1%
|
62
+2%
|
63
+2%
|
69
+9%
|
70
+2%
|
75
+6%
|
79
+6%
|
78
-1%
|
86
+10%
|
100
+16%
|
112
+12%
|
115
+3%
|
125
+8%
|
129
+3%
|
129
+0%
|
127
-2%
|
122
-4%
|
123
+1%
|
124
+1%
|
120
-4%
|
125
+4%
|
142
+14%
|
148
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(19)
|
(20)
|
(16)
|
(15)
|
(16)
|
(17)
|
(21)
|
(23)
|
(24)
|
(26)
|
(29)
|
(35)
|
(37)
|
(37)
|
(38)
|
(38)
|
(41)
|
(42)
|
(44)
|
(48)
|
(50)
|
(54)
|
(60)
|
(66)
|
(68)
|
(75)
|
(80)
|
(84)
|
(86)
|
(83)
|
(82)
|
(83)
|
(80)
|
(86)
|
(100)
|
(104)
|
|
Gross Profit |
3
N/A
|
3
+23%
|
4
+16%
|
4
+21%
|
5
+14%
|
6
+8%
|
6
+5%
|
10
+78%
|
16
+55%
|
17
+3%
|
16
-4%
|
16
-2%
|
13
-15%
|
14
+3%
|
19
+38%
|
23
+23%
|
26
+14%
|
25
-6%
|
23
-5%
|
24
+4%
|
26
+5%
|
28
+8%
|
28
+2%
|
30
+7%
|
31
+2%
|
29
-8%
|
32
+13%
|
39
+22%
|
46
+17%
|
48
+3%
|
50
+5%
|
49
-3%
|
45
-8%
|
41
-8%
|
39
-5%
|
42
+6%
|
41
-1%
|
40
-4%
|
39
-2%
|
42
+8%
|
44
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(13)
|
(15)
|
(17)
|
(16)
|
(16)
|
(16)
|
(17)
|
(19)
|
(19)
|
(21)
|
(20)
|
(20)
|
(22)
|
(28)
|
(33)
|
(34)
|
(39)
|
(40)
|
(37)
|
(34)
|
(28)
|
(36)
|
(28)
|
(33)
|
(30)
|
(33)
|
(34)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(7)
|
(8)
|
(8)
|
(9)
|
(8)
|
(7)
|
(10)
|
(12)
|
(14)
|
(13)
|
(12)
|
(13)
|
(13)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(18)
|
(22)
|
(26)
|
(27)
|
(32)
|
(33)
|
(30)
|
(27)
|
(21)
|
(29)
|
(21)
|
(24)
|
(22)
|
(23)
|
(24)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(9)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(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
|
(1)
|
(2)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
2
|
1
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Operating Income |
2
N/A
|
3
+26%
|
3
+18%
|
4
+22%
|
5
+15%
|
5
+8%
|
5
+5%
|
6
+15%
|
6
+4%
|
5
-15%
|
5
-2%
|
4
-24%
|
3
-32%
|
4
+42%
|
6
+50%
|
8
+36%
|
10
+20%
|
8
-14%
|
8
-5%
|
9
+9%
|
9
+4%
|
9
+4%
|
10
+4%
|
10
+1%
|
11
+11%
|
9
-20%
|
10
+18%
|
12
+13%
|
13
+15%
|
14
+6%
|
11
-23%
|
8
-25%
|
8
+4%
|
7
-13%
|
11
+54%
|
6
-50%
|
13
+135%
|
7
-45%
|
9
+21%
|
9
+6%
|
10
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
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
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(8)
|
(1)
|
(10)
|
(8)
|
(3)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Pre-Tax Income |
2
N/A
|
3
+29%
|
3
+17%
|
4
+22%
|
5
+16%
|
5
+10%
|
5
+6%
|
6
+15%
|
7
+4%
|
5
-16%
|
5
-6%
|
3
-43%
|
1
-52%
|
3
+118%
|
5
+65%
|
7
+44%
|
9
+20%
|
7
-16%
|
7
-4%
|
8
+12%
|
8
+6%
|
9
+4%
|
8
-9%
|
9
+18%
|
10
+8%
|
9
-15%
|
10
+18%
|
11
+12%
|
13
+12%
|
13
+4%
|
10
-23%
|
6
-37%
|
6
-6%
|
6
+3%
|
5
-13%
|
4
-19%
|
5
+8%
|
5
+11%
|
(2)
N/A
|
(0)
+90%
|
5
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
|
Income from Continuing Operations |
1
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
2
|
1
|
2
|
5
|
6
|
8
|
7
|
5
|
6
|
6
|
6
|
5
|
7
|
8
|
6
|
7
|
8
|
9
|
10
|
7
|
3
|
4
|
5
|
4
|
3
|
3
|
5
|
(2)
|
(1)
|
4
|
|
Net Income (Common) |
1
N/A
|
2
+27%
|
2
+23%
|
2
+20%
|
3
+17%
|
3
+7%
|
3
+7%
|
4
+24%
|
4
+1%
|
4
-13%
|
4
-1%
|
2
-44%
|
1
-52%
|
2
+119%
|
5
+123%
|
6
+32%
|
8
+22%
|
7
-10%
|
5
-21%
|
6
+11%
|
6
+5%
|
6
+2%
|
5
-15%
|
7
+21%
|
8
+15%
|
6
-16%
|
7
+11%
|
8
+12%
|
9
+13%
|
10
+13%
|
7
-28%
|
3
-60%
|
4
+31%
|
5
+23%
|
4
-19%
|
3
-18%
|
3
+9%
|
5
+35%
|
(2)
N/A
|
(1)
+50%
|
4
N/A
|
|
EPS (Diluted) |
0.07
N/A
|
0.09
+29%
|
0.11
+22%
|
0.13
+18%
|
0.15
+15%
|
0.16
+7%
|
0.17
+6%
|
0.22
+29%
|
0.22
N/A
|
0.18
-18%
|
0.18
N/A
|
0.1
-44%
|
0.05
-50%
|
0.11
+120%
|
0.24
+118%
|
0.31
+29%
|
0.33
+6%
|
0.28
-15%
|
0.22
-21%
|
0.24
+9%
|
0.26
+8%
|
0.27
+4%
|
0.22
-19%
|
0.26
+18%
|
0.3
+15%
|
0.26
-13%
|
0.29
+12%
|
0.32
+10%
|
0.36
+13%
|
0.4
+11%
|
0.29
-28%
|
0.12
-59%
|
0.15
+25%
|
0.19
+27%
|
0.15
-21%
|
0.12
-20%
|
0.13
+8%
|
0.18
+38%
|
-0.08
N/A
|
-0.04
+50%
|
0.16
N/A
|