Kingswood Holdings Ltd
LSE:KWG
Income Statement
Earnings Waterfall
Kingswood Holdings Ltd
Revenue
|
128.3m
GBP
|
Cost of Revenue
|
-80.9m
GBP
|
Gross Profit
|
47.5m
GBP
|
Operating Expenses
|
-43.9m
GBP
|
Operating Income
|
3.6m
GBP
|
Other Expenses
|
-19.3m
GBP
|
Net Income
|
-15.8m
GBP
|
Income Statement
Kingswood Holdings Ltd
Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-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 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||
Revenue |
(3)
N/A
|
(3)
N/A
|
(3)
+3%
|
(3)
-1%
|
(0)
+98%
|
(0)
N/A
|
(0)
+86%
|
(0)
-4 600%
|
(0)
+13%
|
2
N/A
|
1
-3%
|
2
+28%
|
4
+101%
|
6
+46%
|
8
+35%
|
8
+2%
|
8
+6%
|
9
+15%
|
10
+9%
|
9
-10%
|
13
+40%
|
8
-42%
|
8
+7%
|
10
+26%
|
14
+40%
|
25
+81%
|
79
+209%
|
123
+56%
|
150
+22%
|
213
+42%
|
146
-31%
|
128
-12%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(8)
|
(54)
|
(91)
|
(120)
|
(169)
|
(104)
|
(81)
|
|
Gross Profit |
(3)
N/A
|
(3)
-1%
|
(3)
+2%
|
(3)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+71%
|
(0)
-2 250%
|
(0)
+15%
|
2
N/A
|
0
N/A
|
2
N/A
|
0
N/A
|
5
N/A
|
3
-30%
|
6
+98%
|
7
+11%
|
8
+15%
|
9
+7%
|
8
-7%
|
12
+42%
|
7
-40%
|
7
+6%
|
9
+25%
|
12
+27%
|
17
+45%
|
24
+44%
|
32
+32%
|
29
-9%
|
43
+48%
|
42
-3%
|
47
+13%
|
|
Operating Income | |||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(4)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(19)
|
(11)
|
(11)
|
(14)
|
(20)
|
(25)
|
(32)
|
(42)
|
(32)
|
(41)
|
(38)
|
(44)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(4)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(14)
|
(10)
|
(10)
|
(11)
|
(19)
|
(18)
|
(30)
|
(34)
|
(22)
|
(24)
|
(24)
|
(27)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(3)
|
(0)
|
(0)
|
(2)
|
1
|
(5)
|
0
|
(6)
|
(8)
|
(14)
|
(10)
|
(11)
|
|
Operating Income |
(4)
N/A
|
(4)
0%
|
(4)
+3%
|
(4)
-6%
|
(0)
+93%
|
(0)
+26%
|
(0)
+20%
|
(1)
-231%
|
(1)
-2%
|
1
N/A
|
1
N/A
|
2
+33%
|
2
+37%
|
0
-88%
|
(0)
N/A
|
(1)
-349%
|
(1)
-6%
|
(0)
+70%
|
(1)
-33%
|
(2)
-270%
|
(7)
-265%
|
(4)
+44%
|
(4)
-3%
|
(5)
-20%
|
(8)
-65%
|
(8)
-5%
|
(7)
+12%
|
(9)
-29%
|
(3)
+66%
|
2
N/A
|
4
+97%
|
4
-15%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(12)
|
|
Non-Reccuring Items |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
(3)
|
(0)
|
0
|
(0)
|
(4)
|
(5)
|
(2)
|
(3)
|
0
|
(6)
|
(9)
|
(9)
|
(11)
|
|
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)
|
(1)
|
(1)
|
(7)
|
(5)
|
(10)
|
(6)
|
0
|
|
Pre-Tax Income |
(4)
N/A
|
(4)
-1%
|
(4)
-3%
|
(4)
+1%
|
(0)
+93%
|
(0)
+26%
|
(0)
+20%
|
(1)
-275%
|
(1)
-2%
|
1
N/A
|
1
+4%
|
2
+28%
|
2
+29%
|
(0)
N/A
|
(1)
-218%
|
(1)
+6%
|
(1)
-12%
|
(1)
+32%
|
(1)
-40%
|
(6)
-468%
|
(8)
-28%
|
(4)
+52%
|
(4)
-14%
|
(9)
-114%
|
(13)
-43%
|
(11)
+17%
|
(11)
-3%
|
(16)
-49%
|
(14)
+12%
|
(18)
-23%
|
(11)
+38%
|
(19)
-75%
|
|
Net Income | |||||||||||||||||||||||||||||||||
Tax Provision |
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)
|
(1)
|
4
|
4
|
|
Income from Continuing Operations |
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
2
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(8)
|
(4)
|
(4)
|
(9)
|
(13)
|
(11)
|
(11)
|
(17)
|
(15)
|
(19)
|
(6)
|
(15)
|
|
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)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
Net Income (Common) |
(4)
N/A
|
(4)
-1%
|
(4)
-3%
|
(4)
+1%
|
(0)
+93%
|
(0)
+26%
|
(0)
+20%
|
(1)
-275%
|
(1)
-2%
|
1
N/A
|
1
+4%
|
2
+28%
|
2
+29%
|
(0)
N/A
|
(1)
-210%
|
(1)
+8%
|
(1)
-12%
|
(1)
+32%
|
(1)
-41%
|
(6)
-459%
|
(7)
-25%
|
(5)
+37%
|
(6)
-17%
|
(9)
-65%
|
(13)
-41%
|
(11)
+15%
|
(12)
-13%
|
(17)
-35%
|
(17)
-4%
|
(15)
+13%
|
(8)
+48%
|
(16)
-103%
|
|
EPS (Diluted) |
-16.31
N/A
|
-16.45
-1%
|
-17
-3%
|
-16.08
+5%
|
-0.48
+97%
|
-0.28
+42%
|
-0.11
+61%
|
-0.39
-255%
|
-0.24
+38%
|
0.24
N/A
|
0
N/A
|
0.19
N/A
|
0.12
-37%
|
-0.02
N/A
|
-0.04
-100%
|
-0.03
+25%
|
-0.04
-33%
|
-0.02
+50%
|
-0.03
-50%
|
-0.06
-100%
|
-0.08
-33%
|
-0.03
+63%
|
-0.03
N/A
|
-0.05
-67%
|
-0.06
-20%
|
-0.05
+17%
|
-0.06
-20%
|
-0.09
-50%
|
-0.08
+11%
|
-0.06
+25%
|
-0.04
+33%
|
-0.07
-75%
|