International Personal Finance PLC
LSE:IPF
Income Statement
Earnings Waterfall
International Personal Finance PLC
Revenue
|
767.8m
GBP
|
Cost of Revenue
|
-74.8m
GBP
|
Gross Profit
|
693m
GBP
|
Operating Expenses
|
-607m
GBP
|
Operating Income
|
86m
GBP
|
Other Expenses
|
-38m
GBP
|
Net Income
|
48m
GBP
|
Income Statement
International Personal Finance PLC
Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
866
N/A
|
894
+3%
|
889
-1%
|
804
-10%
|
661
-18%
|
792
+20%
|
562
-29%
|
699
+24%
|
549
-21%
|
583
+6%
|
646
+11%
|
728
+13%
|
768
+5%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(59)
|
(62)
|
(64)
|
(60)
|
(55)
|
(69)
|
(53)
|
(66)
|
(53)
|
(57)
|
(67)
|
(74)
|
(75)
|
|
Gross Profit |
808
N/A
|
832
+3%
|
826
-1%
|
744
-10%
|
606
-19%
|
723
+19%
|
509
-30%
|
633
+24%
|
496
-22%
|
526
+6%
|
579
+10%
|
654
+13%
|
693
+6%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(699)
|
(723)
|
(712)
|
(749)
|
(655)
|
(741)
|
(453)
|
(560)
|
(427)
|
(467)
|
(500)
|
(571)
|
(607)
|
|
Selling, General & Administrative |
(558)
|
(581)
|
(574)
|
(626)
|
(547)
|
(615)
|
(346)
|
(425)
|
(316)
|
(350)
|
(379)
|
(445)
|
(478)
|
|
Other Operating Expenses |
(141)
|
(143)
|
(137)
|
(123)
|
(109)
|
(127)
|
(107)
|
(135)
|
(111)
|
(116)
|
(122)
|
(126)
|
(129)
|
|
Operating Income |
109
N/A
|
109
0%
|
114
+5%
|
(5)
N/A
|
(49)
-882%
|
(18)
+63%
|
56
N/A
|
73
+30%
|
69
-5%
|
60
-14%
|
79
+33%
|
83
+5%
|
86
+3%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
1
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
109
N/A
|
109
0%
|
114
+5%
|
5
-96%
|
(41)
N/A
|
(17)
+59%
|
56
N/A
|
72
+30%
|
68
-6%
|
58
-14%
|
77
+33%
|
81
+5%
|
84
+3%
|
|
Net Income | ||||||||||||||
Tax Provision |
(34)
|
(38)
|
(42)
|
(27)
|
(24)
|
(35)
|
(36)
|
(44)
|
(26)
|
(8)
|
(21)
|
(37)
|
(36)
|
|
Income from Continuing Operations |
75
|
71
|
72
|
(23)
|
(64)
|
(52)
|
20
|
29
|
42
|
50
|
57
|
45
|
48
|
|
Net Income (Common) |
75
N/A
|
71
-6%
|
72
+1%
|
(23)
N/A
|
(64)
-182%
|
(52)
+20%
|
20
N/A
|
29
+43%
|
42
+45%
|
50
+19%
|
57
+14%
|
45
-21%
|
48
+7%
|
|
EPS (Diluted) |
0.32
N/A
|
0.3
-6%
|
0.3
N/A
|
-0.11
N/A
|
-0.29
-164%
|
-0.24
+17%
|
0.09
N/A
|
0.12
+33%
|
0.18
+50%
|
0.21
+17%
|
0.24
+14%
|
0.19
-21%
|
0.2
+5%
|