LPA Group PLC
LSE:LPA
Income Statement
Earnings Waterfall
LPA Group PLC
Revenue
|
21.7m
GBP
|
Cost of Revenue
|
-16.6m
GBP
|
Gross Profit
|
5.1m
GBP
|
Operating Expenses
|
-5.1m
GBP
|
Operating Income
|
-82k
GBP
|
Other Expenses
|
941k
GBP
|
Net Income
|
859k
GBP
|
Income Statement
LPA Group PLC
Sep-2003 | Apr-2004 | Sep-2004 | Apr-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Apr-2010 | Sep-2010 | Apr-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Apr-2015 | Sep-2015 | Apr-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 |
13
N/A
|
13
+7%
|
14
+1%
|
13
-1%
|
13
+0%
|
14
+0%
|
14
+2%
|
16
+14%
|
17
+6%
|
16
-5%
|
15
-4%
|
14
-4%
|
14
-5%
|
14
-1%
|
15
+8%
|
16
+10%
|
17
+7%
|
18
+3%
|
18
+3%
|
18
-1%
|
18
-2%
|
17
-4%
|
17
-1%
|
17
0%
|
16
-3%
|
19
+16%
|
21
+14%
|
22
+2%
|
22
+3%
|
26
+14%
|
28
+9%
|
24
-14%
|
20
-19%
|
20
+4%
|
21
+2%
|
19
-7%
|
18
-5%
|
18
-4%
|
19
+10%
|
20
+3%
|
22
+9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
(12)
|
0
|
(12)
|
0
|
(15)
|
0
|
(16)
|
0
|
(21)
|
0
|
(15)
|
0
|
(16)
|
(7)
|
(15)
|
(15)
|
(15)
|
(15)
|
(17)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(4)
N/A
|
0
N/A
|
5
N/A
|
0
N/A
|
4
N/A
|
0
N/A
|
6
N/A
|
0
N/A
|
6
N/A
|
0
N/A
|
7
N/A
|
0
N/A
|
4
N/A
|
0
N/A
|
5
N/A
|
2
-55%
|
4
+76%
|
3
-19%
|
4
+46%
|
5
+8%
|
5
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(16)
|
(16)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(4)
|
(16)
|
(4)
|
(16)
|
(4)
|
(18)
|
(5)
|
(20)
|
(4)
|
(23)
|
(5)
|
(23)
|
(4)
|
(20)
|
(4)
|
(11)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(4)
|
0
|
(5)
|
0
|
(4)
|
0
|
(5)
|
0
|
(4)
|
0
|
(4)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
|
Other Operating Expenses |
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(16)
|
(16)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(4)
|
(16)
|
0
|
(16)
|
0
|
(18)
|
0
|
(20)
|
0
|
(23)
|
0
|
(23)
|
0
|
(20)
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(0)
N/A
|
0
N/A
|
0
+6%
|
0
-15%
|
0
-10%
|
(0)
N/A
|
(0)
-1 900%
|
0
N/A
|
0
+147%
|
0
-3%
|
0
-22%
|
0
-25%
|
0
-5%
|
(0)
N/A
|
(0)
-95%
|
0
N/A
|
0
+214%
|
1
+25%
|
1
+69%
|
1
-13%
|
1
-26%
|
1
N/A
|
1
+7%
|
0
-23%
|
0
-41%
|
1
+257%
|
2
+47%
|
2
-1%
|
2
+25%
|
2
+19%
|
2
0%
|
1
-42%
|
0
-84%
|
0
+26%
|
1
+195%
|
1
-11%
|
(1)
N/A
|
(1)
-106%
|
(0)
+77%
|
(0)
-13%
|
(0)
+70%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
|
Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
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
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(0)
N/A
|
0
N/A
|
0
+17%
|
0
+43%
|
0
+40%
|
0
-89%
|
(0)
N/A
|
0
N/A
|
0
+90%
|
0
-5%
|
0
+6%
|
0
-24%
|
0
-34%
|
(0)
N/A
|
(0)
-130%
|
0
N/A
|
0
N/A
|
1
+40%
|
1
+57%
|
1
-15%
|
2
+129%
|
2
+1%
|
0
-83%
|
0
-57%
|
1
+510%
|
2
+95%
|
2
-2%
|
2
+13%
|
2
+12%
|
2
+1%
|
2
+5%
|
1
-59%
|
(0)
N/A
|
0
N/A
|
1
+272%
|
0
-16%
|
(0)
N/A
|
(1)
-177%
|
1
N/A
|
1
0%
|
1
-29%
|
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
(0)
|
0
|
1
|
1
|
(0)
|
(1)
|
1
|
1
|
1
|
|
Net Income (Common) |
(0)
N/A
|
0
N/A
|
0
-13%
|
0
+36%
|
0
+21%
|
0
-91%
|
(0)
N/A
|
0
N/A
|
0
+121%
|
0
-6%
|
0
+28%
|
0
-19%
|
0
-53%
|
(0)
N/A
|
(0)
-129%
|
0
N/A
|
0
N/A
|
0
+35%
|
1
+61%
|
1
-14%
|
2
+178%
|
2
+1%
|
0
-83%
|
0
-50%
|
1
+363%
|
1
+96%
|
1
+8%
|
2
+15%
|
2
+5%
|
2
-2%
|
2
+2%
|
1
-57%
|
(0)
N/A
|
0
N/A
|
1
+69%
|
1
-8%
|
(0)
N/A
|
(1)
-2 636%
|
1
N/A
|
1
-6%
|
1
-23%
|
|
EPS (Diluted) |
-0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0
N/A
|
-0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.02
-33%
|
-0.01
N/A
|
-0.03
-200%
|
0
N/A
|
0.03
N/A
|
0.04
+33%
|
0.06
+50%
|
0.05
-17%
|
0.14
+180%
|
0.14
N/A
|
0.02
-86%
|
0.01
-50%
|
0.05
+400%
|
0.1
+100%
|
0.11
+10%
|
0.13
+18%
|
0.13
N/A
|
0.13
N/A
|
0.13
N/A
|
0.06
-54%
|
0
N/A
|
0.03
N/A
|
0.05
+67%
|
0.04
-20%
|
0
N/A
|
-0.05
N/A
|
0.09
N/A
|
0.08
-11%
|
0.07
-13%
|