Gama Aviation PLC
LSE:GMAA
Income Statement
Earnings Waterfall
Gama Aviation PLC
Revenue
|
291.3m
USD
|
Cost of Revenue
|
-238.2m
USD
|
Gross Profit
|
53.1m
USD
|
Operating Expenses
|
-49.3m
USD
|
Operating Income
|
3.8m
USD
|
Other Expenses
|
-13.1m
USD
|
Net Income
|
-9.3m
USD
|
Income Statement
Gama Aviation PLC
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 |
30
N/A
|
81
+170%
|
82
+2%
|
85
+3%
|
147
+73%
|
174
+19%
|
236
+36%
|
164
-31%
|
203
+24%
|
203
0%
|
207
+2%
|
210
+1%
|
235
+12%
|
253
+8%
|
247
-2%
|
219
-11%
|
182
-17%
|
196
+7%
|
236
+21%
|
269
+14%
|
286
+6%
|
291
+2%
|
|
Gross Profit | |||||||||||||||||||||||
Cost of Revenue |
(20)
|
(68)
|
(68)
|
(71)
|
(131)
|
(142)
|
(184)
|
(122)
|
(159)
|
(159)
|
(160)
|
(163)
|
(190)
|
(206)
|
(207)
|
(187)
|
(145)
|
(152)
|
(191)
|
(217)
|
(231)
|
(238)
|
|
Gross Profit |
10
N/A
|
13
+27%
|
15
+12%
|
14
-7%
|
16
+15%
|
32
+106%
|
52
+61%
|
41
-20%
|
44
+7%
|
44
-1%
|
47
+8%
|
46
-2%
|
44
-4%
|
47
+6%
|
39
-16%
|
32
-19%
|
37
+17%
|
43
+16%
|
45
+4%
|
52
+16%
|
55
+6%
|
53
-3%
|
|
Operating Income | |||||||||||||||||||||||
Operating Expenses |
(9)
|
(11)
|
(12)
|
(11)
|
(18)
|
(30)
|
(35)
|
(21)
|
(30)
|
(29)
|
(30)
|
(33)
|
(40)
|
(43)
|
(37)
|
(39)
|
(40)
|
(47)
|
(51)
|
(57)
|
(50)
|
(49)
|
|
Selling, General & Administrative |
(9)
|
(10)
|
(11)
|
(10)
|
(17)
|
(27)
|
(31)
|
(18)
|
(27)
|
(26)
|
(27)
|
(28)
|
(35)
|
(36)
|
(31)
|
(36)
|
(32)
|
(43)
|
(40)
|
(45)
|
(45)
|
(54)
|
|
Depreciation & Amortization |
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(5)
|
0
|
(8)
|
(6)
|
(11)
|
(12)
|
(10)
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
2
|
0
|
0
|
5
|
5
|
|
Operating Income |
1
N/A
|
2
+64%
|
2
-4%
|
3
+17%
|
(2)
N/A
|
2
N/A
|
17
+652%
|
20
+21%
|
14
-31%
|
15
+6%
|
17
+15%
|
14
-19%
|
5
-65%
|
5
-3%
|
3
-39%
|
(7)
N/A
|
(3)
+62%
|
(4)
-47%
|
(6)
-51%
|
(5)
+17%
|
5
N/A
|
4
-30%
|
|
Pre-Tax Income | |||||||||||||||||||||||
Interest Income Expense |
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
3
|
9
|
8
|
2
|
0
|
0
|
(2)
|
(3)
|
(9)
|
(5)
|
(0)
|
(5)
|
(6)
|
(10)
|
(10)
|
|
Non-Reccuring Items |
(0)
|
(1)
|
(0)
|
(1)
|
(2)
|
(7)
|
(7)
|
(2)
|
(3)
|
(2)
|
(3)
|
(9)
|
(39)
|
(36)
|
(11)
|
9
|
(1)
|
(9)
|
0
|
(3)
|
(5)
|
(4)
|
|
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
|
|
Pre-Tax Income |
1
N/A
|
2
+64%
|
2
+6%
|
2
+3%
|
(4)
N/A
|
(6)
-48%
|
7
N/A
|
21
+198%
|
19
-6%
|
20
+6%
|
16
-21%
|
5
-69%
|
(34)
N/A
|
(33)
+2%
|
(11)
+67%
|
(7)
+33%
|
(8)
-10%
|
(13)
-65%
|
(11)
+20%
|
(13)
-24%
|
(9)
+29%
|
(10)
-6%
|
|
Net Income | |||||||||||||||||||||||
Tax Provision |
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
3
|
2
|
(1)
|
(1)
|
(4)
|
(3)
|
(1)
|
(1)
|
(0)
|
(6)
|
(6)
|
1
|
2
|
2
|
1
|
1
|
|
Income from Continuing Operations |
1
|
1
|
1
|
1
|
(5)
|
(6)
|
9
|
22
|
19
|
19
|
12
|
2
|
(35)
|
(34)
|
(11)
|
(14)
|
(15)
|
(13)
|
(9)
|
(11)
|
(9)
|
(9)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
1
N/A
|
1
+71%
|
1
N/A
|
1
+7%
|
(5)
N/A
|
(7)
-40%
|
8
N/A
|
21
+163%
|
17
-21%
|
16
-3%
|
10
-40%
|
(0)
N/A
|
(35)
-93 282%
|
(34)
+6%
|
(12)
+66%
|
(14)
-21%
|
(15)
-5%
|
(12)
+16%
|
(8)
+35%
|
(11)
-40%
|
(9)
+22%
|
(9)
-4%
|
|
EPS (Diluted) |
0.1
N/A
|
0.15
+50%
|
0.12
-20%
|
0.13
+8%
|
-0.49
N/A
|
-0.15
+69%
|
0.18
N/A
|
0.48
+167%
|
0.38
-21%
|
0.36
-5%
|
0.22
-39%
|
0
N/A
|
-0.58
N/A
|
-0.53
+9%
|
-0.18
+66%
|
-0.22
-22%
|
-0.23
-5%
|
-0.19
+17%
|
-0.13
+32%
|
-0.18
-38%
|
-0.14
+22%
|
-0.14
N/A
|