LBG Media PLC
LSE:LBG
Income Statement
Earnings Waterfall
LBG Media PLC
Revenue
|
67.5m
GBP
|
Operating Expenses
|
-57.4m
GBP
|
Operating Income
|
10.1m
GBP
|
Other Expenses
|
-8.4m
GBP
|
Net Income
|
1.7m
GBP
|
Income Statement
LBG Media PLC
Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|
Revenue | ||||||
Revenue |
55
N/A
|
56
+3%
|
63
+12%
|
65
+4%
|
68
+3%
|
|
Gross Profit | ||||||
Cost of Revenue |
(4)
|
0
|
(5)
|
0
|
0
|
|
Gross Profit |
51
N/A
|
0
N/A
|
58
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||
Operating Expenses |
(37)
|
(51)
|
(48)
|
(55)
|
(57)
|
|
Selling, General & Administrative |
(34)
|
0
|
(45)
|
(2)
|
(4)
|
|
Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
|
Other Operating Expenses |
(1)
|
(49)
|
(1)
|
(51)
|
(50)
|
|
Operating Income |
14
N/A
|
6
-59%
|
10
+80%
|
10
+3%
|
10
-4%
|
|
Pre-Tax Income | ||||||
Interest Income Expense |
(1)
|
(0)
|
(1)
|
0
|
(0)
|
|
Non-Reccuring Items |
(5)
|
(5)
|
(2)
|
(2)
|
(4)
|
|
Total Other Income |
(0)
|
0
|
(0)
|
0
|
0
|
|
Pre-Tax Income |
8
N/A
|
1
-92%
|
7
+1 079%
|
8
+10%
|
6
-26%
|
|
Net Income | ||||||
Tax Provision |
(3)
|
(1)
|
(2)
|
(3)
|
(4)
|
|
Income from Continuing Operations |
5
|
(1)
|
5
|
5
|
2
|
|
Net Income (Common) |
5
N/A
|
(1)
N/A
|
5
N/A
|
5
+1%
|
2
-69%
|
|
EPS (Diluted) |
0.03
N/A
|
0
N/A
|
0.03
N/A
|
0.02
-33%
|
0.01
-50%
|