LBG Media PLC
LSE:LBG
Income Statement
Earnings Waterfall
LBG Media PLC
Income Statement
LBG Media PLC
| Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
55
N/A
|
56
+3%
|
63
+12%
|
65
+4%
|
68
+3%
|
83
+22%
|
65
-21%
|
109
+68%
|
92
-15%
|
|
| Gross Profit | ||||||||||
| Cost of Revenue |
(4)
|
0
|
(5)
|
0
|
(5)
|
0
|
(6)
|
(5)
|
(10)
|
|
| Gross Profit |
51
N/A
|
0
N/A
|
58
N/A
|
0
N/A
|
62
N/A
|
0
N/A
|
59
N/A
|
39
-34%
|
82
+109%
|
|
| Operating Income | ||||||||||
| Operating Expenses |
(37)
|
(51)
|
(48)
|
(54)
|
(52)
|
(65)
|
(46)
|
(83)
|
(66)
|
|
| Selling, General & Administrative |
(34)
|
0
|
(45)
|
(2)
|
(48)
|
(2)
|
(41)
|
(11)
|
(57)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
(4)
|
(6)
|
(5)
|
|
| Other Operating Expenses |
(1)
|
(49)
|
(1)
|
(51)
|
(1)
|
(61)
|
(1)
|
(66)
|
(5)
|
|
| Operating Income |
14
N/A
|
6
-59%
|
10
+80%
|
10
+3%
|
10
-5%
|
18
+80%
|
13
-26%
|
21
+59%
|
15
-26%
|
|
| Pre-Tax Income | ||||||||||
| Interest Income Expense |
(1)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Non-Reccuring Items |
(5)
|
(5)
|
(2)
|
(2)
|
(4)
|
(3)
|
0
|
(0)
|
(2)
|
|
| Total Other Income |
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
|
| Pre-Tax Income |
8
N/A
|
1
-92%
|
7
+1 079%
|
8
+10%
|
6
-26%
|
14
+144%
|
12
-16%
|
21
+71%
|
14
-32%
|
|
| Net Income | ||||||||||
| Tax Provision |
(3)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(3)
|
(6)
|
(3)
|
|
| Income from Continuing Operations |
5
|
(1)
|
5
|
5
|
2
|
9
|
9
|
15
|
11
|
|
| Net Income (Common) |
5
N/A
|
(1)
N/A
|
5
N/A
|
5
+1%
|
2
-69%
|
9
+412%
|
9
+5%
|
15
+70%
|
11
-30%
|
|
| EPS (Diluted) |
0.03
N/A
|
0
N/A
|
0.03
N/A
|
0.02
-33%
|
0.01
-50%
|
0.04
+300%
|
0.04
N/A
|
0.07
+75%
|
0.05
-29%
|
|