IGas Energy PLC
LSE:IGAS
Income Statement
Earnings Waterfall
IGas Energy PLC
Revenue
|
59.2m
GBP
|
Cost of Revenue
|
-30.3m
GBP
|
Gross Profit
|
28.9m
GBP
|
Operating Expenses
|
-36.2m
GBP
|
Operating Income
|
-7.3m
GBP
|
Other Expenses
|
-4.4m
GBP
|
Net Income
|
-11.8m
GBP
|
Income Statement
IGas Energy PLC
Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
1
+108%
|
1
-11%
|
1
+38%
|
1
+5%
|
1
-20%
|
1
-12%
|
1
-11%
|
0
-35%
|
33
+7 848%
|
68
+105%
|
71
+4%
|
76
+7%
|
74
-2%
|
58
-22%
|
41
-29%
|
30
-28%
|
30
+3%
|
35
+15%
|
36
+2%
|
40
+12%
|
43
+7%
|
43
+0%
|
41
-5%
|
30
-26%
|
22
-28%
|
28
+28%
|
38
+37%
|
52
+37%
|
59
+14%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(17)
|
(38)
|
(40)
|
(48)
|
(50)
|
(43)
|
(37)
|
(30)
|
(27)
|
(29)
|
(29)
|
(28)
|
(29)
|
(29)
|
(30)
|
(28)
|
(24)
|
(22)
|
(24)
|
(26)
|
(30)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+113%
|
0
-24%
|
0
+23%
|
0
-19%
|
0
-46%
|
0
-14%
|
16
+26 517%
|
30
+89%
|
31
+2%
|
28
-9%
|
24
-14%
|
15
-36%
|
4
-75%
|
(0)
N/A
|
3
N/A
|
6
+89%
|
7
+5%
|
12
+85%
|
14
+17%
|
14
-4%
|
11
-17%
|
2
-83%
|
(2)
N/A
|
6
N/A
|
14
+132%
|
25
+81%
|
29
+14%
|
|
Operating Income | ||||||||||||||||||||||||||||||||
Operating Expenses |
(3)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(9)
|
(10)
|
(11)
|
(12)
|
(25)
|
(29)
|
(18)
|
(15)
|
(6)
|
(1)
|
(5)
|
(35)
|
(34)
|
(58)
|
(59)
|
(5)
|
(15)
|
(16)
|
(4)
|
(36)
|
|
Selling, General & Administrative |
(3)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(11)
|
(11)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(3)
|
(3)
|
(15)
|
(21)
|
(10)
|
(4)
|
(0)
|
(0)
|
(0)
|
(29)
|
(29)
|
(54)
|
(54)
|
(0)
|
(10)
|
(10)
|
(7)
|
(30)
|
|
Other Operating Expenses |
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
5
|
5
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
|
Operating Income |
(3)
N/A
|
(1)
+82%
|
0
N/A
|
(2)
N/A
|
(0)
+79%
|
(1)
-15%
|
(1)
+2%
|
(1)
-75%
|
(2)
-89%
|
(2)
-34%
|
13
N/A
|
21
+66%
|
21
-1%
|
17
-18%
|
12
-29%
|
(9)
N/A
|
(26)
-181%
|
(18)
+29%
|
(12)
+35%
|
1
N/A
|
5
+832%
|
7
+24%
|
(20)
N/A
|
(21)
-1%
|
(47)
-130%
|
(57)
-21%
|
(7)
+87%
|
(9)
-22%
|
(2)
+75%
|
21
N/A
|
(7)
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(25)
|
(30)
|
(14)
|
(12)
|
(5)
|
2
|
(14)
|
(32)
|
(20)
|
(7)
|
(9)
|
(4)
|
(2)
|
(5)
|
2
|
3
|
(7)
|
(9)
|
(12)
|
(9)
|
|
Non-Reccuring Items |
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(26)
|
(22)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(5)
|
(40)
|
(39)
|
(4)
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
|
Pre-Tax Income |
(3)
N/A
|
(1)
+82%
|
(2)
-285%
|
(2)
-7%
|
(0)
+82%
|
(0)
-23%
|
(1)
-6%
|
(1)
-63%
|
(2)
-87%
|
(2)
-34%
|
10
N/A
|
(6)
N/A
|
(12)
-94%
|
2
N/A
|
(1)
N/A
|
(19)
-2 306%
|
(50)
-172%
|
(55)
-10%
|
(45)
+19%
|
(20)
+54%
|
(3)
+84%
|
(3)
-4%
|
(25)
-643%
|
(24)
+6%
|
(59)
-151%
|
(98)
-65%
|
(44)
+55%
|
(20)
+54%
|
(12)
+39%
|
8
N/A
|
(18)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||
Tax Provision |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(12)
|
(6)
|
(10)
|
(11)
|
24
|
40
|
12
|
13
|
21
|
19
|
10
|
4
|
4
|
9
|
17
|
2
|
(4)
|
6
|
17
|
7
|
|
Income from Continuing Operations |
(3)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(18)
|
(18)
|
(8)
|
(11)
|
5
|
(10)
|
(43)
|
(32)
|
0
|
16
|
7
|
(21)
|
(19)
|
(50)
|
(81)
|
(42)
|
(24)
|
(6)
|
26
|
(12)
|
|
Net Income (Common) |
(3)
N/A
|
(1)
+81%
|
(2)
-274%
|
(2)
-6%
|
(0)
+82%
|
(0)
-23%
|
(1)
-6%
|
(1)
-63%
|
(2)
-87%
|
(2)
-34%
|
(1)
+48%
|
(18)
-1 583%
|
(18)
+4%
|
(8)
+55%
|
(11)
-44%
|
5
N/A
|
(10)
N/A
|
(44)
-332%
|
(33)
+26%
|
0
N/A
|
15
+4 118%
|
6
-60%
|
(21)
N/A
|
(19)
+9%
|
(50)
-158%
|
(92)
-83%
|
(53)
+42%
|
(25)
+54%
|
(6)
+75%
|
26
N/A
|
(12)
N/A
|
|
EPS (Diluted) |
-23.91
N/A
|
-0.19
+99%
|
-0.71
-274%
|
-0.7
+1%
|
-0.12
+83%
|
-0.15
-25%
|
-0.15
N/A
|
-0.17
-13%
|
-0.33
-94%
|
-0.3
+9%
|
-0.13
+57%
|
-2.12
-1 531%
|
-1.83
+14%
|
-0.78
+57%
|
-1.09
-40%
|
0.33
N/A
|
-0.7
N/A
|
-2.92
-317%
|
-2.14
+27%
|
0
N/A
|
0.08
N/A
|
0.03
-63%
|
-0.18
N/A
|
-0.16
+11%
|
-0.41
-156%
|
-0.75
-83%
|
-0.43
+43%
|
-0.2
+53%
|
-0.05
+75%
|
0.2
N/A
|
-0.09
N/A
|