HSS Hire Group PLC
LSE:HSS
Income Statement
Earnings Waterfall
HSS Hire Group PLC
Revenue
|
342.9m
GBP
|
Cost of Revenue
|
-169.3m
GBP
|
Gross Profit
|
173.7m
GBP
|
Operating Expenses
|
-146.2m
GBP
|
Operating Income
|
27.5m
GBP
|
Other Expenses
|
-7.6m
GBP
|
Net Income
|
19.9m
GBP
|
Income Statement
HSS Hire Group PLC
Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jul-2021 | Jan-2022 | Jul-2022 | Dec-2022 | Jul-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
155
N/A
|
323
+108%
|
329
+2%
|
328
0%
|
287
-12%
|
270
-6%
|
290
+8%
|
303
+4%
|
463
+53%
|
333
-28%
|
343
+3%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(74)
|
(146)
|
(148)
|
(150)
|
(134)
|
(130)
|
(138)
|
(146)
|
(228)
|
(165)
|
(169)
|
|
Gross Profit |
82
N/A
|
177
+116%
|
181
+2%
|
178
-1%
|
153
-14%
|
140
-9%
|
153
+9%
|
157
+3%
|
236
+50%
|
168
-29%
|
174
+3%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(82)
|
(161)
|
(159)
|
(157)
|
(145)
|
(137)
|
(116)
|
(122)
|
(187)
|
(139)
|
(146)
|
|
Selling, General & Administrative |
(82)
|
(161)
|
(159)
|
(158)
|
(145)
|
(137)
|
(116)
|
(122)
|
(189)
|
(140)
|
(146)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
2
|
1
|
0
|
|
Operating Income |
0
N/A
|
16
+6 643%
|
22
+34%
|
21
-4%
|
9
-58%
|
3
-64%
|
37
+1 066%
|
35
-5%
|
49
+39%
|
29
-41%
|
27
-5%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
(7)
|
(19)
|
(19)
|
(22)
|
(22)
|
(25)
|
(24)
|
(25)
|
(32)
|
(8)
|
(9)
|
|
Non-Reccuring Items |
(3)
|
(6)
|
(6)
|
(4)
|
3
|
(2)
|
(16)
|
(0)
|
(4)
|
(4)
|
(3)
|
|
Total Other Income |
(1)
|
(0)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
(10)
N/A
|
(9)
+10%
|
(6)
+31%
|
(6)
+9%
|
(11)
-95%
|
(24)
-109%
|
(4)
+83%
|
6
N/A
|
13
+108%
|
17
+31%
|
16
-6%
|
|
Net Income | ||||||||||||
Tax Provision |
(1)
|
3
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
4
|
4
|
|
Income from Continuing Operations |
(11)
|
(6)
|
(3)
|
(6)
|
(12)
|
(24)
|
(4)
|
7
|
13
|
20
|
20
|
|
Net Income (Common) |
(8)
N/A
|
(4)
+42%
|
11
N/A
|
9
-19%
|
(12)
N/A
|
(24)
-101%
|
3
N/A
|
7
+118%
|
6
-17%
|
20
+236%
|
20
-3%
|
|
EPS (Diluted) |
-0.06
N/A
|
-0.03
+50%
|
0.04
N/A
|
0.03
-25%
|
-0.05
N/A
|
-0.08
-60%
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.03
N/A
|