Joules Group PLC
LSE:JOUL
Income Statement
Earnings Waterfall
Joules Group PLC
Revenue
|
232.4m
GBP
|
Cost of Revenue
|
-118m
GBP
|
Gross Profit
|
114.4m
GBP
|
Operating Expenses
|
-109.8m
GBP
|
Operating Income
|
4.7m
GBP
|
Other Expenses
|
-2.7m
GBP
|
Net Income
|
2m
GBP
|
Income Statement
Joules Group PLC
May-2018 | Nov-2018 | May-2019 | Nov-2019 | May-2020 | Nov-2020 | May-2021 | Nov-2021 | ||
---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||
Revenue |
186
N/A
|
203
+9%
|
218
+7%
|
216
-1%
|
191
-12%
|
174
-9%
|
199
+15%
|
232
+17%
|
|
Gross Profit | |||||||||
Cost of Revenue |
(82)
|
(91)
|
(99)
|
(98)
|
(94)
|
(91)
|
(102)
|
(118)
|
|
Gross Profit |
104
N/A
|
112
+8%
|
119
+7%
|
119
-1%
|
97
-18%
|
83
-14%
|
98
+17%
|
114
+17%
|
|
Operating Income | |||||||||
Operating Expenses |
(92)
|
(99)
|
(106)
|
(106)
|
(99)
|
(90)
|
(90)
|
(110)
|
|
Selling, General & Administrative |
(91)
|
(95)
|
(98)
|
(93)
|
(79)
|
(71)
|
(74)
|
(91)
|
|
Depreciation & Amortization |
(1)
|
(4)
|
(8)
|
(13)
|
(19)
|
(18)
|
(16)
|
(17)
|
|
Operating Income |
12
N/A
|
13
+9%
|
13
+4%
|
13
-2%
|
(2)
N/A
|
(7)
-224%
|
8
N/A
|
5
-40%
|
|
Pre-Tax Income | |||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(7)
|
(21)
|
(17)
|
(4)
|
0
|
|
Pre-Tax Income |
11
N/A
|
12
+9%
|
13
+5%
|
5
-59%
|
(25)
N/A
|
(25)
-2%
|
2
N/A
|
3
+62%
|
|
Net Income | |||||||||
Tax Provision |
(3)
|
(3)
|
(3)
|
(1)
|
5
|
5
|
(1)
|
(1)
|
|
Income from Continuing Operations |
9
|
9
|
10
|
4
|
(20)
|
(20)
|
1
|
2
|
|
Net Income (Common) |
9
N/A
|
9
+10%
|
10
+7%
|
4
-60%
|
(20)
N/A
|
(20)
+0%
|
1
N/A
|
2
+126%
|
|
EPS (Diluted) |
0.1
N/A
|
0.11
+10%
|
0.11
N/A
|
0.04
-64%
|
-0.22
N/A
|
-0.21
+5%
|
0.01
N/A
|
0.02
+100%
|