Gusbourne PLC
LSE:GUS
Income Statement
Earnings Waterfall
Gusbourne PLC
Revenue
|
6.6m
GBP
|
Cost of Revenue
|
-2.4m
GBP
|
Gross Profit
|
4.2m
GBP
|
Operating Expenses
|
-5.8m
GBP
|
Operating Income
|
-1.6m
GBP
|
Other Expenses
|
-982k
GBP
|
Net Income
|
-2.6m
GBP
|
Income Statement
Gusbourne PLC
Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-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 |
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
+128%
|
0
-1%
|
0
+10%
|
1
+16%
|
1
+16%
|
1
+17%
|
1
+33%
|
1
+5%
|
1
+20%
|
2
+23%
|
2
+7%
|
2
+11%
|
2
+15%
|
3
+23%
|
4
+62%
|
6
+37%
|
6
+8%
|
7
+6%
|
|
Gross Profit | |||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
|
Gross Profit |
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
+630%
|
0
+51%
|
0
+35%
|
0
+22%
|
0
+21%
|
0
+54%
|
1
+85%
|
1
+9%
|
1
+4%
|
1
+22%
|
1
+7%
|
1
+11%
|
1
+21%
|
1
+19%
|
2
+60%
|
3
+42%
|
4
+11%
|
4
+13%
|
|
Operating Income | |||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
|
Operating Income |
(0)
N/A
|
(0)
-20%
|
(0)
-67%
|
(0)
-50%
|
(0)
N/A
|
(1)
-307%
|
(1)
-30%
|
(1)
+15%
|
(1)
-34%
|
(1)
-13%
|
(1)
-2%
|
(1)
-6%
|
(1)
-7%
|
(1)
+4%
|
(1)
-2%
|
(1)
-20%
|
(2)
-13%
|
(2)
-13%
|
(2)
-14%
|
(2)
+1%
|
(2)
0%
|
(2)
-16%
|
(2)
+10%
|
(2)
+25%
|
(2)
-21%
|
(2)
+14%
|
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
|
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)
|
(1)
|
(0)
|
(0)
|
|
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)
|
|
Pre-Tax Income |
0
N/A
|
0
-9%
|
0
-40%
|
0
-83%
|
0
+200%
|
(0)
N/A
|
(1)
-146%
|
(1)
-3%
|
(1)
+1%
|
(1)
-22%
|
(1)
-2%
|
(1)
+2%
|
(2)
-9%
|
(2)
-8%
|
(2)
+0%
|
(2)
-6%
|
(2)
-2%
|
(2)
-13%
|
(3)
-30%
|
(3)
-17%
|
(3)
-1%
|
(3)
-12%
|
(4)
-4%
|
(3)
+15%
|
(3)
+14%
|
(3)
-3%
|
|
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
|
|
Income from Continuing Operations |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
|
Net Income (Common) |
0
N/A
|
0
-9%
|
0
-40%
|
0
-83%
|
0
+200%
|
(0)
N/A
|
(1)
-146%
|
(1)
-1%
|
(1)
+4%
|
(1)
-24%
|
(1)
-6%
|
(1)
+2%
|
(2)
-9%
|
(2)
-8%
|
(2)
+0%
|
(2)
-6%
|
(2)
-2%
|
(2)
-13%
|
(3)
-30%
|
(3)
-17%
|
(3)
-1%
|
(3)
-12%
|
(4)
-4%
|
(3)
+15%
|
(3)
+17%
|
(3)
-3%
|
|
EPS (Diluted) |
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0
N/A
|
0
N/A
|
-0.06
N/A
|
-0.13
-117%
|
-0.06
+54%
|
-0.06
N/A
|
-0.07
-17%
|
-0.06
+14%
|
-0.06
N/A
|
-0.06
N/A
|
-0.06
N/A
|
-0.05
+17%
|
-0.04
+20%
|
-0.04
N/A
|
-0.05
-25%
|
-0.06
-20%
|
-0.06
N/A
|
-0.06
N/A
|
-0.07
-17%
|
-0.07
N/A
|
-0.06
+14%
|
-0.04
+33%
|
-0.04
N/A
|