Londonmetric Property PLC
LSE:LMP
Income Statement
Earnings Waterfall
Londonmetric Property PLC
Revenue
|
152m
GBP
|
Cost of Revenue
|
-1.4m
GBP
|
Gross Profit
|
150.6m
GBP
|
Operating Expenses
|
-16.4m
GBP
|
Operating Income
|
134.2m
GBP
|
Other Expenses
|
-316.1m
GBP
|
Net Income
|
-181.9m
GBP
|
Income Statement
Londonmetric Property PLC
Mar-2010 | Oct-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||
Revenue |
16
N/A
|
24
+51%
|
42
+71%
|
48
+15%
|
42
-12%
|
41
-2%
|
40
-4%
|
46
+17%
|
55
+19%
|
58
+5%
|
62
+8%
|
65
+5%
|
70
+7%
|
74
+6%
|
76
+2%
|
80
+6%
|
84
+4%
|
86
+2%
|
87
+1%
|
97
+12%
|
113
+17%
|
121
+6%
|
122
+1%
|
125
+2%
|
133
+6%
|
141
+6%
|
147
+4%
|
152
+4%
|
|
Gross Profit | |||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
26
N/A
|
53
+106%
|
56
+7%
|
60
+6%
|
63
+5%
|
69
+10%
|
73
+5%
|
75
+2%
|
80
+6%
|
83
+4%
|
85
+2%
|
86
+1%
|
96
+12%
|
112
+17%
|
119
+6%
|
121
+1%
|
124
+2%
|
132
+7%
|
140
+6%
|
145
+4%
|
151
+4%
|
|
Operating Income | |||||||||||||||||||||||||||||
Operating Expenses |
(12)
|
(49)
|
(54)
|
(27)
|
(27)
|
(27)
|
(25)
|
(24)
|
(26)
|
(21)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
|
Selling, General & Administrative |
(12)
|
(14)
|
(17)
|
(23)
|
(23)
|
(23)
|
(21)
|
(20)
|
(17)
|
(18)
|
(13)
|
(13)
|
(14)
|
(14)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(15)
|
(16)
|
(15)
|
(16)
|
(16)
|
(16)
|
|
Depreciation & Amortization |
0
|
(35)
|
(37)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(9)
|
(7)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
4
N/A
|
(24)
N/A
|
(12)
+49%
|
21
N/A
|
15
-27%
|
14
-7%
|
14
+0%
|
20
+43%
|
27
+30%
|
36
+35%
|
47
+31%
|
50
+6%
|
55
+10%
|
59
+7%
|
61
+4%
|
66
+8%
|
69
+4%
|
71
+2%
|
72
+2%
|
81
+13%
|
96
+19%
|
103
+7%
|
105
+2%
|
108
+3%
|
116
+8%
|
124
+7%
|
129
+4%
|
134
+4%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||
Interest Income Expense |
100
|
105
|
43
|
15
|
(6)
|
18
|
13
|
37
|
107
|
120
|
118
|
109
|
29
|
(49)
|
7
|
98
|
138
|
129
|
49
|
8
|
(44)
|
(7)
|
163
|
326
|
624
|
116
|
(635)
|
(314)
|
|
Non-Reccuring Items |
0
|
35
|
34
|
(1)
|
0
|
(23)
|
(35)
|
(12)
|
(6)
|
(3)
|
(4)
|
(3)
|
(0)
|
(4)
|
(4)
|
(6)
|
(19)
|
(13)
|
0
|
(58)
|
(57)
|
(5)
|
(8)
|
(3)
|
0
|
0
|
(0)
|
(0)
|
|
Total Other Income |
0
|
(4)
|
(8)
|
(5)
|
(1)
|
(1)
|
(1)
|
(6)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Pre-Tax Income |
105
N/A
|
113
+7%
|
57
-50%
|
30
-47%
|
8
-75%
|
7
-4%
|
(9)
N/A
|
39
N/A
|
127
+221%
|
152
+20%
|
160
+5%
|
154
-4%
|
83
-46%
|
5
-94%
|
63
+1 084%
|
156
+147%
|
186
+20%
|
186
0%
|
120
-36%
|
30
-75%
|
(7)
N/A
|
89
N/A
|
258
+189%
|
429
+66%
|
738
+72%
|
238
-68%
|
(508)
N/A
|
(183)
+64%
|
|
Net Income | |||||||||||||||||||||||||||||
Tax Provision |
1
|
(6)
|
(12)
|
(7)
|
(1)
|
(1)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
Income from Continuing Operations |
106
|
107
|
44
|
23
|
7
|
6
|
(13)
|
36
|
125
|
151
|
160
|
154
|
83
|
5
|
63
|
156
|
186
|
186
|
120
|
30
|
(7)
|
89
|
258
|
429
|
738
|
238
|
(508)
|
(182)
|
|
Income to Minority Interest |
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(1)
|
(3)
|
(4)
|
(1)
|
1
|
0
|
|
Net Income (Common) |
106
N/A
|
106
+0%
|
43
-59%
|
22
-50%
|
5
-75%
|
6
+7%
|
(13)
N/A
|
36
N/A
|
125
+252%
|
151
+20%
|
160
+6%
|
154
-3%
|
83
-46%
|
5
-94%
|
63
+1 089%
|
156
+147%
|
186
+19%
|
186
0%
|
120
-36%
|
30
-75%
|
(6)
N/A
|
90
N/A
|
257
+187%
|
426
+66%
|
735
+72%
|
237
-68%
|
(506)
N/A
|
(182)
+64%
|
|
EPS (Diluted) |
0.23
N/A
|
0.22
-4%
|
0.08
-64%
|
0.04
-50%
|
0.01
-75%
|
0.01
N/A
|
-0.02
N/A
|
0.06
N/A
|
0.2
+233%
|
0.24
+20%
|
0.26
+8%
|
0.24
-8%
|
0.13
-46%
|
0.01
-92%
|
0.1
+900%
|
0.24
+140%
|
0.27
+13%
|
0.26
-4%
|
0.17
-35%
|
0.05
-71%
|
-0.01
N/A
|
0.1
N/A
|
0.28
+180%
|
0.47
+68%
|
0.78
+66%
|
0.25
-68%
|
-0.52
N/A
|
-0.19
+63%
|