Jupiter Fund Management PLC
LSE:JUP
Income Statement
Earnings Waterfall
Jupiter Fund Management PLC
Revenue
|
405.6m
GBP
|
Cost of Revenue
|
-36.8m
GBP
|
Gross Profit
|
368.8m
GBP
|
Operating Expenses
|
-284.5m
GBP
|
Operating Income
|
84.3m
GBP
|
Other Expenses
|
-97.2m
GBP
|
Net Income
|
-12.9m
GBP
|
Income Statement
Jupiter Fund Management PLC
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 |
271
N/A
|
322
+19%
|
347
+8%
|
332
-4%
|
346
+4%
|
371
+7%
|
389
+5%
|
390
+0%
|
388
0%
|
403
+4%
|
404
+0%
|
393
-3%
|
402
+2%
|
425
+6%
|
460
+8%
|
481
+4%
|
461
-4%
|
431
-7%
|
419
-3%
|
391
-7%
|
501
+28%
|
567
+13%
|
618
+9%
|
597
-3%
|
444
-26%
|
417
-6%
|
406
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||
Cost of Revenue |
(41)
|
(75)
|
(98)
|
(94)
|
(102)
|
(104)
|
(100)
|
(93)
|
(85)
|
(79)
|
(74)
|
(62)
|
(50)
|
(49)
|
(51)
|
(52)
|
(48)
|
(42)
|
(40)
|
(41)
|
(43)
|
(47)
|
(49)
|
(50)
|
(46)
|
(41)
|
(37)
|
|
Gross Profit |
231
N/A
|
247
+7%
|
249
+1%
|
238
-4%
|
245
+3%
|
267
+9%
|
289
+8%
|
297
+3%
|
303
+2%
|
324
+7%
|
330
+2%
|
330
+0%
|
351
+6%
|
377
+7%
|
410
+9%
|
429
+5%
|
413
-4%
|
389
-6%
|
379
-2%
|
350
-8%
|
458
+31%
|
520
+14%
|
569
+9%
|
547
-4%
|
397
-27%
|
376
-5%
|
369
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||
Operating Expenses |
(153)
|
(169)
|
(165)
|
(164)
|
(169)
|
(166)
|
(172)
|
(185)
|
(169)
|
(163)
|
(167)
|
(170)
|
(185)
|
(201)
|
(216)
|
(231)
|
(225)
|
(218)
|
(215)
|
(204)
|
(302)
|
(346)
|
(362)
|
(337)
|
(264)
|
(288)
|
(285)
|
|
Selling, General & Administrative |
(115)
|
(126)
|
(124)
|
(122)
|
(128)
|
(135)
|
(142)
|
(124)
|
(148)
|
(110)
|
(163)
|
(107)
|
(180)
|
(125)
|
(212)
|
(144)
|
(221)
|
(130)
|
(214)
|
(118)
|
(290)
|
(213)
|
(336)
|
(311)
|
(237)
|
(303)
|
(259)
|
|
Depreciation & Amortization |
(40)
|
(40)
|
(40)
|
(40)
|
(40)
|
(40)
|
(40)
|
(39)
|
(21)
|
(3)
|
(4)
|
(3)
|
(6)
|
(3)
|
(4)
|
(2)
|
(4)
|
(2)
|
(8)
|
(2)
|
(17)
|
(21)
|
(26)
|
(24)
|
(27)
|
(27)
|
(26)
|
|
Other Operating Expenses |
2
|
(4)
|
(1)
|
(1)
|
(1)
|
8
|
10
|
(22)
|
0
|
(50)
|
0
|
(59)
|
0
|
(72)
|
0
|
(85)
|
0
|
(87)
|
6
|
(84)
|
5
|
(112)
|
0
|
(2)
|
0
|
42
|
0
|
|
Operating Income |
77
N/A
|
78
+1%
|
84
+7%
|
74
-11%
|
76
+2%
|
101
+34%
|
116
+15%
|
112
-4%
|
134
+19%
|
161
+21%
|
163
+1%
|
160
-1%
|
166
+4%
|
176
+6%
|
193
+10%
|
198
+3%
|
188
-5%
|
170
-9%
|
164
-4%
|
146
-11%
|
156
+6%
|
174
+12%
|
206
+18%
|
210
+2%
|
133
-37%
|
88
-34%
|
84
-5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||
Interest Income Expense |
(28)
|
(13)
|
(13)
|
(10)
|
(7)
|
(4)
|
(2)
|
(1)
|
1
|
1
|
2
|
7
|
5
|
2
|
1
|
(3)
|
(7)
|
1
|
(1)
|
(16)
|
(6)
|
(12)
|
(9)
|
(65)
|
(71)
|
(14)
|
4
|
|
Non-Reccuring Items |
(7)
|
0
|
0
|
0
|
5
|
5
|
0
|
(8)
|
26
|
34
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(2)
|
(7)
|
(12)
|
(20)
|
(17)
|
(13)
|
(14)
|
0
|
(4)
|
0
|
(79)
|
|
Total Other Income |
(2)
|
(1)
|
1
|
1
|
1
|
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 |
42
N/A
|
65
+54%
|
70
+8%
|
64
-9%
|
74
+15%
|
102
+38%
|
114
+12%
|
103
-9%
|
160
+55%
|
196
+22%
|
165
-16%
|
167
+2%
|
171
+3%
|
179
+4%
|
193
+8%
|
196
+1%
|
179
-8%
|
164
-8%
|
151
-8%
|
110
-27%
|
133
+20%
|
149
+12%
|
184
+23%
|
146
-21%
|
58
-60%
|
74
+28%
|
9
-87%
|
|
Net Income | ||||||||||||||||||||||||||||
Tax Provision |
(10)
|
(14)
|
(19)
|
(17)
|
(17)
|
(23)
|
(26)
|
(24)
|
(34)
|
(40)
|
(33)
|
(33)
|
(35)
|
(36)
|
(38)
|
(39)
|
(36)
|
(31)
|
(28)
|
(26)
|
(27)
|
(25)
|
(34)
|
(29)
|
(10)
|
(16)
|
(22)
|
|
Income from Continuing Operations |
33
|
51
|
51
|
47
|
56
|
79
|
89
|
79
|
126
|
155
|
132
|
134
|
136
|
143
|
155
|
157
|
143
|
133
|
123
|
84
|
105
|
124
|
150
|
117
|
48
|
58
|
(13)
|
|
Net Income (Common) |
22
N/A
|
51
+133%
|
51
N/A
|
47
-9%
|
56
+20%
|
79
+41%
|
89
+12%
|
79
-11%
|
126
+59%
|
155
+24%
|
132
-15%
|
134
+1%
|
136
+2%
|
143
+5%
|
155
+8%
|
157
+1%
|
143
-9%
|
133
-7%
|
123
-8%
|
84
-31%
|
105
+25%
|
124
+17%
|
150
+21%
|
117
-22%
|
48
-59%
|
58
+20%
|
(13)
N/A
|
|
EPS (Diluted) |
0.05
N/A
|
0.14
+180%
|
0.15
+7%
|
0.12
-20%
|
0.14
+17%
|
0.19
+36%
|
0.2
+5%
|
0.17
-15%
|
0.27
+59%
|
0.34
+26%
|
0.29
-15%
|
0.29
N/A
|
0.3
+3%
|
0.31
+3%
|
0.34
+10%
|
0.34
N/A
|
0.31
-9%
|
0.29
-6%
|
0.27
-7%
|
0.18
-33%
|
0.21
+17%
|
0.22
+5%
|
0.27
+23%
|
0.21
-22%
|
0.09
-57%
|
0.11
+22%
|
-0.02
N/A
|