Judges Scientific PLC
LSE:JDG
Income Statement
Earnings Waterfall
Judges Scientific PLC
Revenue
|
136.1m
GBP
|
Cost of Revenue
|
-41.3m
GBP
|
Gross Profit
|
94.8m
GBP
|
Operating Expenses
|
-73m
GBP
|
Operating Income
|
21.8m
GBP
|
Other Expenses
|
-12.3m
GBP
|
Net Income
|
9.5m
GBP
|
Income Statement
Judges Scientific PLC
Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | 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 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
2
+722%
|
4
+96%
|
5
+19%
|
6
+8%
|
6
+10%
|
7
+10%
|
7
+4%
|
8
+15%
|
11
+39%
|
14
+28%
|
16
+11%
|
18
+13%
|
21
+15%
|
25
+18%
|
28
+14%
|
30
+7%
|
36
+20%
|
43
+18%
|
41
-5%
|
44
+7%
|
56
+29%
|
59
+4%
|
57
-2%
|
63
+10%
|
71
+14%
|
76
+6%
|
78
+3%
|
81
+4%
|
82
+2%
|
80
-3%
|
80
+0%
|
85
+7%
|
91
+7%
|
95
+4%
|
113
+20%
|
128
+13%
|
136
+6%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
(25)
|
0
|
(24)
|
0
|
(30)
|
0
|
(31)
|
0
|
(31)
|
0
|
(31)
|
0
|
(33)
|
0
|
(36)
|
0
|
(41)
|
|
Gross Profit |
0
N/A
|
0
+333%
|
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
|
0
N/A
|
0
N/A
|
23
N/A
|
0
N/A
|
31
N/A
|
0
N/A
|
33
N/A
|
0
N/A
|
42
N/A
|
0
N/A
|
47
N/A
|
0
N/A
|
52
N/A
|
0
N/A
|
49
N/A
|
0
N/A
|
58
N/A
|
0
N/A
|
77
N/A
|
0
N/A
|
95
N/A
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(10)
|
(13)
|
(13)
|
(16)
|
(18)
|
(22)
|
(25)
|
(26)
|
(33)
|
(39)
|
(20)
|
(44)
|
(29)
|
(55)
|
(31)
|
(59)
|
(36)
|
(67)
|
(36)
|
(68)
|
(37)
|
(67)
|
(38)
|
(73)
|
(43)
|
(79)
|
(56)
|
(107)
|
(73)
|
|
Selling, General & Administrative |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(11)
|
(0)
|
(15)
|
(0)
|
(18)
|
(0)
|
(21)
|
(0)
|
(22)
|
(0)
|
(24)
|
(0)
|
(25)
|
(0)
|
(27)
|
(1)
|
(32)
|
(1)
|
(41)
|
|
Depreciation & Amortization |
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(5)
|
(6)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(3)
|
(5)
|
(3)
|
(5)
|
(4)
|
(11)
|
(12)
|
(15)
|
|
Other Operating Expenses |
0
|
0
|
(2)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(10)
|
(12)
|
(13)
|
(15)
|
(17)
|
(20)
|
(22)
|
(23)
|
(28)
|
(34)
|
(5)
|
(37)
|
(6)
|
(50)
|
(8)
|
(54)
|
(10)
|
(62)
|
(9)
|
(65)
|
(9)
|
(64)
|
(8)
|
(69)
|
(10)
|
(75)
|
(13)
|
(94)
|
(16)
|
|
Operating Income |
(0)
N/A
|
0
N/A
|
0
+169%
|
0
+37%
|
1
+31%
|
1
+48%
|
1
+48%
|
1
-6%
|
1
-1%
|
1
-2%
|
2
+50%
|
3
+38%
|
3
-4%
|
3
+18%
|
3
-15%
|
3
+5%
|
4
+46%
|
3
-19%
|
3
+5%
|
3
-17%
|
(0)
N/A
|
2
N/A
|
3
+45%
|
2
-50%
|
4
+120%
|
6
+56%
|
8
+36%
|
11
+32%
|
13
+24%
|
14
+7%
|
12
-14%
|
11
-13%
|
13
+18%
|
15
+21%
|
16
+2%
|
21
+35%
|
21
+1%
|
22
+3%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(2)
|
(4)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(3)
|
(3)
|
(6)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(0)
|
(4)
|
|
Pre-Tax Income |
(0)
N/A
|
0
N/A
|
0
+25%
|
0
+40%
|
0
+50%
|
1
+105%
|
1
+56%
|
1
-35%
|
1
+3%
|
1
+29%
|
1
-3%
|
1
-41%
|
0
-66%
|
3
+1 157%
|
2
-47%
|
0
-79%
|
2
+594%
|
1
-44%
|
2
+90%
|
2
+1%
|
(1)
N/A
|
1
N/A
|
2
+67%
|
0
-80%
|
3
+655%
|
5
+63%
|
7
+42%
|
10
+40%
|
13
+26%
|
14
+6%
|
11
-19%
|
9
-14%
|
12
+25%
|
15
+25%
|
12
-19%
|
16
+33%
|
13
-19%
|
13
+4%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
1
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
|
Income from Continuing Operations |
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
0
|
(0)
|
2
|
1
|
2
|
2
|
(0)
|
1
|
2
|
1
|
3
|
5
|
7
|
9
|
11
|
12
|
10
|
9
|
11
|
13
|
10
|
13
|
9
|
10
|
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
(0)
N/A
|
0
N/A
|
0
+60%
|
0
+138%
|
0
+42%
|
1
+104%
|
1
+58%
|
1
-34%
|
1
+16%
|
1
+27%
|
0
-42%
|
0
-33%
|
0
-15%
|
2
+589%
|
0
-90%
|
(0)
N/A
|
2
N/A
|
1
-30%
|
2
+75%
|
2
-4%
|
(1)
N/A
|
1
N/A
|
1
+64%
|
0
-94%
|
3
+3 048%
|
4
+57%
|
6
+45%
|
8
+46%
|
11
+27%
|
11
+5%
|
9
-17%
|
8
-13%
|
10
+24%
|
13
+25%
|
10
-22%
|
12
+25%
|
8
-32%
|
10
+13%
|
|
EPS (Diluted) |
-0.07
N/A
|
0.01
N/A
|
0.02
+100%
|
0.05
+150%
|
0.07
+40%
|
0.13
+86%
|
0.21
+62%
|
0.14
-33%
|
0.16
+14%
|
0.2
+25%
|
0.11
-45%
|
0.08
-27%
|
0.07
-13%
|
0.43
+514%
|
0.04
-91%
|
-0.03
N/A
|
0.33
N/A
|
0.23
-30%
|
0.38
+65%
|
0.38
N/A
|
-0.11
N/A
|
0.13
N/A
|
0.2
+54%
|
0.01
-95%
|
0.41
+4 000%
|
0.65
+59%
|
0.93
+43%
|
1.35
+45%
|
1.72
+27%
|
1.8
+5%
|
1.48
-18%
|
1.29
-13%
|
1.59
+23%
|
1.98
+25%
|
1.55
-22%
|
1.94
+25%
|
1.31
-32%
|
1.43
+9%
|