Iog PLC
LSE:IOG
Income Statement
Earnings Waterfall
Iog PLC
Revenue
|
75.4m
GBP
|
Cost of Revenue
|
-23.6m
GBP
|
Gross Profit
|
51.8m
GBP
|
Operating Expenses
|
-2.1m
GBP
|
Operating Income
|
49.7m
GBP
|
Other Expenses
|
-78.2m
GBP
|
Net Income
|
-28.4m
GBP
|
Income Statement
Iog PLC
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
30
N/A
|
75
+150%
|
|
Gross Profit | ||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(24)
|
|
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
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
20
N/A
|
52
+156%
|
|
Operating Income | ||||||||||||||||||
Operating Expenses |
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(7)
|
23
|
(4)
|
(15)
|
(2)
|
(4)
|
(2)
|
|
Selling, General & Administrative |
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
|
Research & Development |
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
29
|
0
|
(13)
|
0
|
0
|
0
|
|
Operating Income |
(3)
N/A
|
(2)
+36%
|
(1)
+50%
|
(1)
-47%
|
(1)
+57%
|
(1)
-22%
|
(1)
-75%
|
(1)
+1%
|
(2)
-79%
|
(3)
-59%
|
(7)
-109%
|
23
N/A
|
(4)
N/A
|
(15)
-310%
|
(2)
+85%
|
16
N/A
|
50
+205%
|
|
Pre-Tax Income | ||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
(1)
|
(1)
|
2
|
(7)
|
(14)
|
|
Non-Reccuring Items |
(8)
|
(8)
|
6
|
6
|
(20)
|
(20)
|
(0)
|
(0)
|
(0)
|
(0)
|
29
|
0
|
(13)
|
0
|
(1)
|
0
|
(51)
|
|
Gain/Loss on Disposition of Assets |
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
|
(1)
|
0
|
(2)
|
(0)
|
(2)
|
0
|
(1)
|
(1)
|
(2)
|
|
Pre-Tax Income |
(12)
N/A
|
(11)
+10%
|
5
N/A
|
4
-16%
|
(21)
N/A
|
(22)
-2%
|
(3)
+87%
|
(4)
-42%
|
(6)
-45%
|
(8)
-36%
|
15
N/A
|
16
+6%
|
(19)
N/A
|
(15)
+20%
|
(2)
+84%
|
9
N/A
|
(17)
N/A
|
|
Net Income | ||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
|
Income from Continuing Operations |
(12)
|
(11)
|
5
|
4
|
(21)
|
(22)
|
(3)
|
(4)
|
(6)
|
(8)
|
15
|
16
|
(19)
|
(15)
|
(2)
|
9
|
(28)
|
|
Net Income (Common) |
(12)
N/A
|
(11)
+10%
|
5
N/A
|
4
-16%
|
(21)
N/A
|
(22)
-2%
|
(3)
+87%
|
(4)
-42%
|
(6)
-45%
|
(8)
-36%
|
15
N/A
|
16
+6%
|
(19)
N/A
|
(15)
+20%
|
(2)
+84%
|
9
N/A
|
(28)
N/A
|
|
EPS (Diluted) |
-0.18
N/A
|
-0.15
+17%
|
0.06
N/A
|
0.05
-17%
|
-0.22
N/A
|
-0.19
+14%
|
-0.02
+89%
|
-0.03
-50%
|
-0.04
-33%
|
-0.05
-25%
|
0.04
N/A
|
0.02
-50%
|
-0.04
N/A
|
-0.03
+25%
|
0
N/A
|
0.02
N/A
|
-0.05
N/A
|