Likewise Group PLC
LSE:LIKE
Income Statement
Earnings Waterfall
Likewise Group PLC
Revenue
|
123.6m
GBP
|
Cost of Revenue
|
-87.2m
GBP
|
Gross Profit
|
36.5m
GBP
|
Operating Expenses
|
-36.2m
GBP
|
Operating Income
|
223.9k
GBP
|
Other Expenses
|
-1.1m
GBP
|
Net Income
|
-836.3k
GBP
|
Income Statement
Likewise Group PLC
Jun-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
0
N/A
|
4
N/A
|
30
+647%
|
47
+58%
|
60
+28%
|
124
+104%
|
|
Gross Profit | |||||||
Cost of Revenue |
0
|
(2)
|
(21)
|
(35)
|
(42)
|
(87)
|
|
Gross Profit |
0
N/A
|
2
N/A
|
9
+370%
|
12
+44%
|
18
+47%
|
36
+101%
|
|
Operating Income | |||||||
Operating Expenses |
0
|
(3)
|
(11)
|
(15)
|
(18)
|
(36)
|
|
Selling, General & Administrative |
0
|
(3)
|
(11)
|
(16)
|
(18)
|
(36)
|
|
Other Operating Expenses |
0
|
0
|
0
|
1
|
0
|
0
|
|
Operating Income |
0
N/A
|
(1)
N/A
|
(3)
-280%
|
(3)
-3%
|
(0)
+100%
|
0
N/A
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
2
|
0
|
(0)
|
0
|
(1)
|
|
Pre-Tax Income |
0
N/A
|
1
N/A
|
(3)
N/A
|
(3)
-17%
|
(0)
+93%
|
(1)
-523%
|
|
Net Income | |||||||
Tax Provision |
0
|
0
|
(0)
|
0
|
0
|
1
|
|
Income from Continuing Operations |
0
|
1
|
(3)
|
(3)
|
(0)
|
(1)
|
|
Net Income (Common) |
0
N/A
|
1
N/A
|
(3)
N/A
|
(3)
-9%
|
(0)
+95%
|
(1)
-475%
|
|
EPS (Diluted) |
0
N/A
|
0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
0
N/A
|
0
N/A
|