IQGeo Group PLC
LSE:IQG
Income Statement
Earnings Waterfall
IQGeo Group PLC
Revenue
|
44.5m
GBP
|
Cost of Revenue
|
-17.8m
GBP
|
Gross Profit
|
26.7m
GBP
|
Operating Expenses
|
-24.8m
GBP
|
Operating Income
|
1.9m
GBP
|
Other Expenses
|
-1.9m
GBP
|
Net Income
|
4k
GBP
|
Income Statement
IQGeo Group PLC
Dec-2011 | Jun-2012 | Dec-2012 | 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 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||
Revenue |
24
N/A
|
24
+3%
|
24
-1%
|
25
+2%
|
27
+9%
|
32
+18%
|
35
+10%
|
28
-20%
|
22
-22%
|
22
+1%
|
27
+19%
|
28
+6%
|
16
-42%
|
10
-41%
|
10
+2%
|
14
+37%
|
8
-43%
|
9
+14%
|
9
+3%
|
11
+18%
|
0
N/A
|
14
N/A
|
17
+20%
|
27
+60%
|
38
+43%
|
44
+17%
|
|
Gross Profit | |||||||||||||||||||||||||||
Cost of Revenue |
(15)
|
(15)
|
(15)
|
(16)
|
(18)
|
(20)
|
(21)
|
(17)
|
(14)
|
(14)
|
(16)
|
(18)
|
(10)
|
(6)
|
(6)
|
(8)
|
(5)
|
(4)
|
(4)
|
(4)
|
0
|
(5)
|
(6)
|
(11)
|
(16)
|
(18)
|
|
Gross Profit |
8
N/A
|
9
+7%
|
10
+6%
|
9
-6%
|
9
+3%
|
12
+25%
|
14
+21%
|
11
-19%
|
8
-32%
|
9
+14%
|
10
+16%
|
11
+4%
|
6
-40%
|
4
-35%
|
4
+6%
|
6
+28%
|
3
-42%
|
4
+37%
|
5
+7%
|
6
+34%
|
9
+37%
|
9
+1%
|
13
+44%
|
16
+24%
|
22
+42%
|
27
+20%
|
|
Operating Income | |||||||||||||||||||||||||||
Operating Expenses |
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(13)
|
(16)
|
(17)
|
(16)
|
(19)
|
(13)
|
(19)
|
(6)
|
(2)
|
(7)
|
(11)
|
(9)
|
(9)
|
(9)
|
(10)
|
(19)
|
(12)
|
(18)
|
(17)
|
(22)
|
(25)
|
|
Selling, General & Administrative |
(8)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
Depreciation & Amortization |
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(8)
|
(3)
|
(7)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
|
Other Operating Expenses |
0
|
(4)
|
(8)
|
(8)
|
(8)
|
(10)
|
(12)
|
(13)
|
(13)
|
(11)
|
(10)
|
(10)
|
(5)
|
(2)
|
(5)
|
(9)
|
(8)
|
(8)
|
(7)
|
(8)
|
(19)
|
(10)
|
(15)
|
(14)
|
(18)
|
(20)
|
|
Operating Income |
0
N/A
|
(0)
N/A
|
(0)
+15%
|
(1)
-150%
|
(1)
-2%
|
(1)
-40%
|
(2)
-82%
|
(6)
-166%
|
(9)
-49%
|
(10)
-11%
|
(3)
+68%
|
(8)
-151%
|
1
N/A
|
2
+149%
|
(2)
N/A
|
(6)
-142%
|
(6)
-6%
|
(5)
+24%
|
(4)
+14%
|
(3)
+13%
|
(4)
-26%
|
(3)
+30%
|
(4)
-17%
|
(1)
+70%
|
0
N/A
|
2
+335%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
2
|
2
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
0
|
(0)
|
1
|
0
|
(1)
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(8)
|
(3)
|
(5)
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
|
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)
|
0
|
(0)
|
0
|
(0)
|
|
Pre-Tax Income |
0
N/A
|
(0)
N/A
|
(1)
-97%
|
(1)
-86%
|
(2)
-26%
|
(2)
-36%
|
(5)
-104%
|
(10)
-114%
|
(17)
-69%
|
(11)
+38%
|
(6)
+40%
|
(7)
-16%
|
0
N/A
|
2
+314%
|
(2)
N/A
|
(5)
-197%
|
(6)
-31%
|
(5)
+24%
|
(4)
+7%
|
(4)
+16%
|
(5)
-24%
|
(3)
+40%
|
(3)
-17%
|
(2)
+43%
|
(1)
+19%
|
0
N/A
|
|
Net Income | |||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
1
|
(0)
|
|
Income from Continuing Operations |
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(10)
|
(17)
|
(10)
|
(5)
|
(6)
|
0
|
2
|
(2)
|
(5)
|
(6)
|
(5)
|
(4)
|
(3)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
|
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
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
0
N/A
|
(1)
N/A
|
(1)
-8%
|
(1)
-103%
|
(2)
-52%
|
(3)
-29%
|
(4)
-60%
|
(9)
-127%
|
(17)
-78%
|
(10)
+40%
|
(5)
+48%
|
(6)
-20%
|
(3)
+51%
|
(4)
-32%
|
20
N/A
|
17
-14%
|
(6)
N/A
|
(5)
+20%
|
(4)
+11%
|
(3)
+17%
|
(4)
-13%
|
(2)
+50%
|
(1)
+39%
|
(1)
+22%
|
(1)
-5%
|
0
N/A
|
|
EPS (Diluted) |
-0.01
N/A
|
-0.03
-200%
|
-0.03
N/A
|
-0.06
-100%
|
-0.09
-50%
|
-0.11
-22%
|
-0.17
-55%
|
-0.35
-106%
|
-0.52
-49%
|
-0.23
+56%
|
-0.1
+57%
|
-0.11
-10%
|
-0.05
+55%
|
-0.05
N/A
|
0.27
N/A
|
0.23
-15%
|
-0.09
N/A
|
-0.09
N/A
|
-0.08
+11%
|
-0.06
+25%
|
-0.07
-17%
|
-0.03
+57%
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
0
N/A
|