Holders Technology PLC
LSE:HDT
Income Statement
Earnings Waterfall
Holders Technology PLC
Revenue
|
8.7m
GBP
|
Cost of Revenue
|
-5.8m
GBP
|
Gross Profit
|
2.9m
GBP
|
Operating Expenses
|
-3.4m
GBP
|
Operating Income
|
-470k
GBP
|
Other Expenses
|
-70k
GBP
|
Net Income
|
-540k
GBP
|
Income Statement
Holders Technology PLC
May-2003 | Nov-2003 | May-2004 | Nov-2004 | May-2005 | Nov-2005 | May-2006 | Nov-2006 | May-2007 | Nov-2007 | May-2008 | Nov-2008 | May-2009 | Nov-2009 | May-2010 | Nov-2010 | May-2011 | Nov-2011 | May-2012 | Nov-2012 | May-2013 | Nov-2013 | May-2014 | Nov-2014 | May-2015 | Nov-2015 | May-2016 | Nov-2016 | May-2017 | Nov-2017 | May-2018 | Nov-2018 | May-2019 | Nov-2019 | May-2020 | Nov-2020 | May-2021 | Nov-2021 | May-2022 | Nov-2022 | May-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
11
N/A
|
14
+31%
|
15
+8%
|
16
+2%
|
15
-4%
|
15
-2%
|
17
+12%
|
19
+14%
|
19
+2%
|
19
-2%
|
18
-4%
|
17
-4%
|
15
-13%
|
13
-15%
|
14
+5%
|
16
+20%
|
19
+19%
|
20
+2%
|
17
-11%
|
16
-11%
|
15
-7%
|
14
-2%
|
14
+0%
|
13
-6%
|
12
-11%
|
11
-7%
|
11
+2%
|
11
-6%
|
11
+1%
|
12
+13%
|
18
+51%
|
12
-32%
|
12
-1%
|
12
-1%
|
11
-6%
|
10
-14%
|
10
+5%
|
12
+20%
|
10
-19%
|
8
-17%
|
9
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
(11)
|
(18)
|
(10)
|
(12)
|
(18)
|
0
|
0
|
0
|
0
|
(5)
|
(10)
|
(10)
|
(12)
|
(15)
|
(15)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(8)
|
(9)
|
(8)
|
(8)
|
(9)
|
(14)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(9)
|
(7)
|
(5)
|
(6)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
(3)
N/A
|
(3)
+6%
|
4
N/A
|
5
+5%
|
1
-78%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
3
+129%
|
4
+16%
|
4
+14%
|
5
+13%
|
5
-5%
|
4
-11%
|
4
-4%
|
4
-6%
|
3
-4%
|
3
-2%
|
3
-5%
|
3
-7%
|
3
-7%
|
3
-1%
|
3
-4%
|
3
+3%
|
3
+16%
|
5
+49%
|
3
-32%
|
3
0%
|
3
+4%
|
3
-5%
|
3
-16%
|
3
+12%
|
4
+28%
|
3
-13%
|
3
-14%
|
3
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(11)
|
(14)
|
(14)
|
(4)
|
3
|
(4)
|
(4)
|
0
|
(18)
|
(18)
|
(17)
|
(17)
|
(10)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
(4)
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Other Operating Expenses |
(11)
|
(14)
|
(14)
|
0
|
3
|
0
|
(4)
|
0
|
(18)
|
(18)
|
(17)
|
(17)
|
(9)
|
(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
N/A
|
1
+118%
|
1
-15%
|
0
-32%
|
1
+6%
|
1
+4%
|
1
+87%
|
1
+10%
|
1
+8%
|
1
-10%
|
1
-53%
|
(0)
N/A
|
(0)
+36%
|
0
N/A
|
1
+68%
|
1
+18%
|
0
-43%
|
(0)
N/A
|
(0)
-300%
|
(0)
-188%
|
0
N/A
|
(0)
N/A
|
(0)
-257%
|
(0)
+38%
|
(0)
+43%
|
(0)
+21%
|
(0)
-45%
|
(0)
+12%
|
0
N/A
|
0
+100%
|
0
+42%
|
0
-30%
|
0
+13%
|
0
-65%
|
(0)
N/A
|
(0)
+75%
|
0
N/A
|
0
-74%
|
(0)
N/A
|
(0)
-97%
|
|
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)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
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
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
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
|
|
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 |
(0)
N/A
|
0
N/A
|
1
+148%
|
1
-11%
|
0
-33%
|
0
-45%
|
1
+89%
|
1
+88%
|
1
+13%
|
1
+12%
|
1
-10%
|
1
-53%
|
(1)
N/A
|
(0)
+21%
|
0
N/A
|
0
+53%
|
1
+37%
|
0
-46%
|
(0)
N/A
|
(0)
-850%
|
(0)
+37%
|
0
N/A
|
(0)
N/A
|
(0)
-229%
|
(0)
+20%
|
(0)
+43%
|
(0)
-45%
|
(0)
-10%
|
(0)
+46%
|
0
N/A
|
0
+120%
|
0
+49%
|
0
-25%
|
0
+14%
|
0
-73%
|
(0)
N/A
|
(0)
+73%
|
1
N/A
|
0
-42%
|
(0)
N/A
|
(1)
-108%
|
|
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)
|
(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
|
0
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
0
|
(0)
|
(1)
|
|
Income to Minority Interest |
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
|
|
Net Income (Common) |
(0)
N/A
|
0
N/A
|
0
+273%
|
0
+12%
|
0
-33%
|
0
+16%
|
1
+42%
|
1
+16%
|
1
+17%
|
1
+7%
|
1
-5%
|
0
-53%
|
(0)
N/A
|
(0)
+21%
|
0
N/A
|
1
+178%
|
1
+30%
|
0
-60%
|
(0)
N/A
|
(0)
-850%
|
(0)
+24%
|
(0)
+38%
|
(0)
-89%
|
(0)
-10%
|
(0)
+17%
|
(0)
-16%
|
(0)
-25%
|
(0)
+12%
|
(0)
+28%
|
0
N/A
|
0
+382%
|
0
+106%
|
0
-9%
|
0
+18%
|
0
-77%
|
(0)
N/A
|
(0)
+73%
|
1
N/A
|
0
-47%
|
(0)
N/A
|
(1)
-108%
|
|
EPS (Diluted) |
-0.04
N/A
|
0.02
N/A
|
0.09
+350%
|
0.11
+22%
|
0.08
-27%
|
0.09
+13%
|
0.12
+33%
|
0.14
+17%
|
0.17
+21%
|
0.18
+6%
|
0.17
-6%
|
0.08
-53%
|
-0.12
N/A
|
-0.09
+25%
|
0.05
N/A
|
0.14
+180%
|
0.18
+29%
|
0.07
-61%
|
-0.01
N/A
|
-0.1
-900%
|
-0.07
+30%
|
-0.04
+43%
|
-0.08
-100%
|
-0.09
-13%
|
-0.08
+11%
|
-0.09
-13%
|
-0.11
-22%
|
-0.09
+18%
|
-0.06
+33%
|
0.01
N/A
|
0.03
+200%
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.01
-75%
|
-0.06
N/A
|
-0.02
+67%
|
0.16
N/A
|
0.09
-44%
|
-0.06
N/A
|
-0.13
-117%
|