hVIVO PLC
LSE:HVO
Income Statement
Earnings Waterfall
hVIVO PLC
Revenue
|
56m
GBP
|
Operating Expenses
|
-45.7m
GBP
|
Operating Income
|
10.3m
GBP
|
Other Expenses
|
5.8m
GBP
|
Net Income
|
16.1m
GBP
|
Income Statement
hVIVO PLC
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||
Revenue |
3
N/A
|
2
-24%
|
2
+5%
|
4
+85%
|
6
+47%
|
8
+44%
|
12
+47%
|
15
+20%
|
15
+5%
|
15
-1%
|
14
-7%
|
12
-13%
|
5
-56%
|
3
-38%
|
10
+210%
|
21
+97%
|
35
+72%
|
37
+4%
|
33
-11%
|
48
+47%
|
58
+19%
|
56
-3%
|
|
Operating Income | |||||||||||||||||||||||
Operating Expenses |
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(12)
|
(15)
|
(16)
|
(15)
|
(15)
|
(14)
|
(7)
|
(8)
|
(20)
|
(29)
|
(38)
|
(37)
|
(32)
|
(42)
|
(49)
|
(46)
|
|
Selling, General & Administrative |
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(12)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(7)
|
(6)
|
(18)
|
(22)
|
(32)
|
(26)
|
(30)
|
(18)
|
(48)
|
(46)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
|
Other Operating Expenses |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(5)
|
(3)
|
(6)
|
2
|
(21)
|
3
|
3
|
|
Operating Income |
(1)
N/A
|
(2)
-16%
|
(2)
-4%
|
(1)
+21%
|
(1)
+51%
|
0
N/A
|
0
+9%
|
(0)
N/A
|
(0)
+11%
|
(0)
+84%
|
(0)
-500%
|
(2)
-600%
|
(2)
+4%
|
(4)
-118%
|
(9)
-110%
|
(8)
+10%
|
(3)
+68%
|
0
N/A
|
1
+1 217%
|
6
+678%
|
9
+49%
|
10
+13%
|
|
Pre-Tax Income | |||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
|
Non-Reccuring Items |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
0
|
1
|
(1)
|
(7)
|
(7)
|
(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)
|
|
Pre-Tax Income |
(1)
N/A
|
(2)
-24%
|
(2)
-5%
|
(1)
+23%
|
(1)
+48%
|
0
N/A
|
0
+20%
|
(1)
N/A
|
(1)
-59%
|
(2)
-33%
|
(2)
-6%
|
(4)
-164%
|
(5)
-12%
|
(6)
-17%
|
(11)
-98%
|
(11)
+3%
|
(3)
+73%
|
0
N/A
|
(1)
N/A
|
(0)
+49%
|
3
N/A
|
11
+232%
|
|
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)
|
5
|
|
Income from Continuing Operations |
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(11)
|
(11)
|
(3)
|
(0)
|
(1)
|
(1)
|
3
|
16
|
|
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
|
|
Net Income (Common) |
(2)
N/A
|
(2)
-18%
|
(2)
-4%
|
(1)
+34%
|
(1)
+54%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-9%
|
(1)
N/A
|
(2)
-8%
|
(4)
-165%
|
(5)
-14%
|
(6)
-20%
|
(11)
-94%
|
(11)
+3%
|
(3)
+72%
|
(0)
+98%
|
(1)
-1 414%
|
(1)
+26%
|
3
N/A
|
16
+460%
|
|
EPS (Diluted) |
-0.05
N/A
|
-0.16
-220%
|
-0.07
+56%
|
-0.05
+29%
|
-0.02
+60%
|
0.01
N/A
|
0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.06
-100%
|
-0.06
N/A
|
-0.03
+50%
|
-0.03
N/A
|
-0.02
+33%
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|