Mattioli Woods PLC
LSE:MTW
Income Statement
Earnings Waterfall
Mattioli Woods PLC
Revenue
|
115.4m
GBP
|
Operating Expenses
|
-100.7m
GBP
|
Operating Income
|
14.7m
GBP
|
Other Expenses
|
-4.8m
GBP
|
Net Income
|
9.9m
GBP
|
Income Statement
Mattioli Woods PLC
May-2006 | Nov-2006 | May-2007 | Nov-2007 | May-2008 | Nov-2008 | May-2009 | Nov-2009 | May-2010 | Nov-2010 | May-2011 | Nov-2011 | May-2012 | Nov-2012 | May-2013 | Nov-2013 | May-2014 | Nov-2014 | May-2015 | Nov-2015 | May-2016 | Nov-2016 | May-2017 | Nov-2017 | May-2018 | Nov-2018 | May-2019 | Nov-2019 | May-2020 | Nov-2020 | May-2021 | Nov-2021 | May-2022 | Nov-2022 | May-2023 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||
Revenue |
8
N/A
|
8
+10%
|
9
+8%
|
10
+11%
|
11
+9%
|
12
+14%
|
13
+7%
|
13
-2%
|
14
+5%
|
15
+6%
|
15
+6%
|
17
+8%
|
20
+23%
|
23
+13%
|
23
+2%
|
26
+9%
|
29
+15%
|
32
+11%
|
35
+6%
|
38
+10%
|
43
+13%
|
47
+10%
|
51
+7%
|
55
+8%
|
59
+7%
|
59
+1%
|
57
-3%
|
59
+2%
|
58
0%
|
58
-1%
|
63
+9%
|
83
+33%
|
108
+30%
|
113
+5%
|
111
-2%
|
115
+4%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(13)
|
(16)
|
(18)
|
(19)
|
(21)
|
(24)
|
(27)
|
(29)
|
(32)
|
(36)
|
(40)
|
(43)
|
(45)
|
(50)
|
(50)
|
(48)
|
(49)
|
(46)
|
(46)
|
(58)
|
(81)
|
(101)
|
(104)
|
(99)
|
(101)
|
|
Selling, General & Administrative |
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(12)
|
(15)
|
(17)
|
(18)
|
(20)
|
(23)
|
(25)
|
(27)
|
(30)
|
(34)
|
(37)
|
(40)
|
(42)
|
(46)
|
(47)
|
(44)
|
(45)
|
(41)
|
(41)
|
(53)
|
(74)
|
(91)
|
(93)
|
(88)
|
(90)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(8)
|
(10)
|
(11)
|
(11)
|
(11)
|
|
Operating Income |
2
N/A
|
3
+25%
|
3
+9%
|
3
+6%
|
3
+6%
|
4
+7%
|
4
+8%
|
4
+3%
|
4
+8%
|
4
+2%
|
5
+4%
|
4
-14%
|
4
+8%
|
5
+16%
|
5
-4%
|
5
+2%
|
5
+9%
|
6
+11%
|
5
-4%
|
6
+3%
|
7
+20%
|
8
+12%
|
8
+4%
|
10
+21%
|
9
-4%
|
9
+0%
|
10
+6%
|
9
-3%
|
13
+36%
|
11
-13%
|
4
-63%
|
2
-61%
|
7
+336%
|
9
+26%
|
12
+38%
|
15
+19%
|
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
|
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)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Pre-Tax Income |
2
N/A
|
3
+29%
|
3
+12%
|
3
+8%
|
4
+3%
|
4
+5%
|
4
+6%
|
4
+1%
|
4
+9%
|
4
+2%
|
5
+5%
|
4
-14%
|
4
+7%
|
5
+16%
|
5
-5%
|
5
+1%
|
5
+9%
|
6
+9%
|
5
-5%
|
5
+3%
|
6
+16%
|
7
+12%
|
8
+8%
|
9
+24%
|
10
+3%
|
10
+2%
|
10
-2%
|
10
+1%
|
13
+29%
|
11
-12%
|
5
-54%
|
3
-45%
|
8
+182%
|
10
+19%
|
12
+25%
|
15
+24%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
|
Income from Continuing Operations |
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
6
|
8
|
8
|
8
|
8
|
8
|
9
|
8
|
1
|
(1)
|
4
|
5
|
8
|
10
|
|
Net Income (Common) |
1
N/A
|
2
+30%
|
2
+13%
|
2
+8%
|
2
+4%
|
3
+5%
|
3
+5%
|
3
+2%
|
3
+8%
|
3
+3%
|
3
+7%
|
3
-16%
|
3
+10%
|
4
+24%
|
4
-5%
|
4
+5%
|
4
+13%
|
4
+4%
|
4
-9%
|
4
+6%
|
5
+23%
|
6
+12%
|
6
+8%
|
8
+23%
|
8
+5%
|
8
+1%
|
8
-5%
|
8
+1%
|
9
+20%
|
8
-15%
|
1
-83%
|
(1)
N/A
|
4
N/A
|
5
+33%
|
8
+40%
|
10
+30%
|
|
EPS (Diluted) |
0.1
N/A
|
0.11
+10%
|
0.12
+9%
|
0.13
+8%
|
0.14
+8%
|
0.15
+7%
|
0.16
+7%
|
0.16
N/A
|
0.17
+6%
|
0.17
N/A
|
0.18
+6%
|
0.16
-11%
|
0.17
+6%
|
0.2
+18%
|
0.19
-5%
|
0.2
+5%
|
0.22
+10%
|
0.22
N/A
|
0.2
-9%
|
0.18
-10%
|
0.21
+17%
|
0.24
+14%
|
0.25
+4%
|
0.3
+20%
|
0.31
+3%
|
0.31
N/A
|
0.29
-6%
|
0.29
N/A
|
0.35
+21%
|
0.29
-17%
|
0.05
-83%
|
-0.02
N/A
|
0.08
N/A
|
0.11
+38%
|
0.15
+36%
|
0.19
+27%
|