Mobile Streams PLC
LSE:MOS
Income Statement
Earnings Waterfall
Mobile Streams PLC
Revenue
|
924k
GBP
|
Cost of Revenue
|
-1.2m
GBP
|
Gross Profit
|
-280k
GBP
|
Operating Expenses
|
-1.6m
GBP
|
Operating Income
|
-1.8m
GBP
|
Other Expenses
|
-1m
GBP
|
Net Income
|
-2.8m
GBP
|
Income Statement
Mobile Streams PLC
Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||
Revenue |
8
N/A
|
9
+12%
|
9
-1%
|
9
+3%
|
8
-10%
|
7
-12%
|
7
-4%
|
8
+10%
|
10
+29%
|
12
+15%
|
13
+14%
|
22
+66%
|
38
+74%
|
54
+41%
|
57
+6%
|
49
-15%
|
40
-18%
|
29
-27%
|
19
-36%
|
13
-31%
|
8
-34%
|
6
-32%
|
4
-32%
|
3
-22%
|
2
-30%
|
1
-37%
|
1
-49%
|
1
-7%
|
1
-15%
|
0
-27%
|
1
+27%
|
1
+104%
|
2
+77%
|
2
+1%
|
1
-49%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(13)
|
(25)
|
(36)
|
(39)
|
(34)
|
(29)
|
(21)
|
(14)
|
(9)
|
(6)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
Gross Profit |
5
N/A
|
5
+12%
|
5
-8%
|
5
-7%
|
4
-13%
|
4
-12%
|
4
+0%
|
4
+7%
|
5
+29%
|
6
+14%
|
6
+2%
|
9
+53%
|
13
+51%
|
18
+32%
|
18
+3%
|
14
-22%
|
11
-22%
|
8
-31%
|
5
-38%
|
4
-26%
|
3
-28%
|
2
-31%
|
1
-23%
|
1
-13%
|
1
-22%
|
1
-45%
|
0
-58%
|
0
-22%
|
0
-12%
|
0
+54%
|
0
+49%
|
0
+36%
|
1
+52%
|
0
-98%
|
(0)
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||
Operating Expenses |
(7)
|
(6)
|
(9)
|
(10)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(10)
|
(13)
|
(14)
|
(14)
|
(12)
|
(7)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
|
Selling, General & Administrative |
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(10)
|
(13)
|
(14)
|
(14)
|
(12)
|
(7)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(1)
|
|
Depreciation & Amortization |
0
|
(1)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(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
|
|
Other Operating Expenses |
(1)
|
(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
|
|
Operating Income |
(2)
N/A
|
(1)
+58%
|
(4)
-392%
|
(5)
-15%
|
(2)
+54%
|
(2)
+33%
|
(1)
+19%
|
(1)
+45%
|
0
N/A
|
0
-7%
|
(0)
N/A
|
2
N/A
|
4
+120%
|
5
+33%
|
4
-19%
|
(0)
N/A
|
(1)
-19 900%
|
1
N/A
|
0
-47%
|
(1)
N/A
|
(2)
-76%
|
(2)
-8%
|
(1)
+11%
|
(1)
+18%
|
(1)
+24%
|
(1)
+25%
|
(1)
0%
|
(1)
+10%
|
(1)
+1%
|
(1)
-72%
|
(1)
-19%
|
(3)
-117%
|
(3)
-26%
|
(3)
+8%
|
(2)
+40%
|
|
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
|
|
Non-Reccuring Items |
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
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(2)
N/A
|
(1)
+64%
|
(5)
-566%
|
(5)
-17%
|
(2)
+58%
|
(2)
+33%
|
(1)
+19%
|
(1)
+45%
|
0
N/A
|
0
-7%
|
(0)
N/A
|
2
N/A
|
4
+120%
|
5
+33%
|
4
-16%
|
0
-96%
|
(1)
N/A
|
1
N/A
|
0
-42%
|
(1)
N/A
|
(1)
-82%
|
(2)
-13%
|
(1)
+12%
|
(1)
+31%
|
(1)
+29%
|
(1)
+15%
|
(1)
-11%
|
(2)
-148%
|
(2)
+1%
|
(1)
+34%
|
(1)
-28%
|
(3)
-110%
|
(3)
-21%
|
(4)
-13%
|
(3)
+25%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(2)
|
(1)
|
(4)
|
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
1
|
2
|
3
|
2
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(3)
|
|
Income to Minority Interest |
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
|
|
Net Income (Common) |
(2)
N/A
|
(1)
+58%
|
(4)
-365%
|
(5)
-18%
|
(3)
+50%
|
(2)
+32%
|
(1)
+29%
|
(1)
+45%
|
0
N/A
|
(0)
N/A
|
(1)
-116%
|
1
N/A
|
2
+161%
|
3
+30%
|
2
-14%
|
(1)
N/A
|
(2)
-184%
|
0
N/A
|
0
-5%
|
(1)
N/A
|
(2)
-43%
|
(2)
+8%
|
(1)
+17%
|
(1)
+29%
|
(1)
+27%
|
(0)
+44%
|
(0)
-11%
|
(2)
-240%
|
(2)
+1%
|
(1)
+35%
|
(1)
-27%
|
(3)
-115%
|
(3)
-22%
|
(4)
-12%
|
(3)
+25%
|
|
EPS (Diluted) |
-0.07
N/A
|
-0.03
+57%
|
-0.12
-300%
|
-0.14
-17%
|
-0.07
+50%
|
-0.04
+43%
|
-0.03
+25%
|
-0.02
+33%
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0.02
N/A
|
0.05
+150%
|
0.07
+40%
|
0.06
-14%
|
-0.01
N/A
|
-0.04
-300%
|
0.01
N/A
|
0.01
N/A
|
-0.04
N/A
|
-0.05
-25%
|
-0.03
+40%
|
-0.02
+33%
|
-0.01
+50%
|
-0.01
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
|