Nanoco Group PLC
LSE:NANO
Income Statement
Earnings Waterfall
Nanoco Group PLC
Revenue
|
8m
GBP
|
Cost of Revenue
|
-983k
GBP
|
Gross Profit
|
7m
GBP
|
Operating Expenses
|
9.9m
GBP
|
Operating Income
|
17m
GBP
|
Other Expenses
|
-2.1m
GBP
|
Net Income
|
14.9m
GBP
|
Income Statement
Nanoco Group PLC
Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jan-2010 | Jul-2010 | Jan-2011 | Jul-2011 | Jan-2012 | Jul-2012 | Jan-2013 | Jul-2013 | Jan-2014 | Jul-2014 | Jan-2015 | Jul-2015 | Jan-2016 | Jul-2016 | Jan-2017 | Jul-2017 | Jan-2018 | Jul-2018 | Jan-2019 | Jul-2019 | Jan-2020 | Jul-2020 | Jan-2021 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
+100%
|
0
-50%
|
0
+100%
|
0
+350%
|
0
-22%
|
0
N/A
|
2
N/A
|
3
+84%
|
2
-16%
|
3
+6%
|
3
+7%
|
3
+5%
|
4
+41%
|
4
-6%
|
2
-47%
|
1
-31%
|
2
+65%
|
2
-14%
|
1
-72%
|
0
-15%
|
1
+113%
|
1
+31%
|
1
-36%
|
3
+292%
|
6
+90%
|
7
+13%
|
7
-5%
|
4
-43%
|
2
-48%
|
2
+4%
|
2
+5%
|
2
+13%
|
3
+19%
|
6
+92%
|
8
+43%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
Gross Profit |
0
N/A
|
0
+100%
|
0
-50%
|
0
N/A
|
0
+700%
|
0
-13%
|
0
N/A
|
1
N/A
|
2
+77%
|
2
-29%
|
2
-10%
|
2
+3%
|
2
+11%
|
3
+70%
|
3
-13%
|
1
-81%
|
(0)
N/A
|
3
N/A
|
2
-39%
|
1
-48%
|
0
-67%
|
1
+176%
|
1
+30%
|
1
-47%
|
3
+409%
|
5
+89%
|
6
+18%
|
7
+2%
|
4
-46%
|
2
-54%
|
2
+18%
|
2
+5%
|
2
+4%
|
2
+14%
|
5
+105%
|
7
+47%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(7)
|
(11)
|
(13)
|
(9)
|
(2)
|
(0)
|
(0)
|
(2)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(11)
|
(13)
|
(14)
|
(13)
|
(14)
|
(12)
|
(10)
|
(10)
|
(11)
|
(12)
|
(11)
|
(9)
|
(8)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
10
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(0)
|
(0)
|
(2)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(3)
|
(7)
|
(5)
|
(7)
|
(8)
|
(6)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(5)
|
(4)
|
(6)
|
(7)
|
(58)
|
|
Research & Development |
(5)
|
(9)
|
(11)
|
(6)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(6)
|
(9)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
Depreciation & Amortization |
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)
|
0
|
(1)
|
0
|
(0)
|
0
|
(1)
|
0
|
|
Other Operating Expenses |
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
|
69
|
|
Operating Income |
(7)
N/A
|
(11)
-52%
|
(13)
-21%
|
(9)
+30%
|
(2)
+75%
|
(0)
+95%
|
(0)
-75%
|
(1)
-138%
|
(1)
-186%
|
(3)
-82%
|
(3)
-30%
|
(4)
-25%
|
(5)
-10%
|
(4)
+16%
|
(5)
-36%
|
(9)
-63%
|
(9)
-7%
|
(8)
+10%
|
(11)
-32%
|
(13)
-20%
|
(13)
+3%
|
(13)
0%
|
(11)
+15%
|
(9)
+15%
|
(7)
+21%
|
(6)
+24%
|
(5)
+3%
|
(5)
+12%
|
(6)
-20%
|
(6)
-6%
|
(4)
+28%
|
(5)
-2%
|
(4)
+12%
|
(5)
-20%
|
(4)
+20%
|
17
N/A
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
|
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)
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
19
|
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
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(5)
|
0
|
|
Pre-Tax Income |
(6)
N/A
|
(10)
-64%
|
(12)
-24%
|
(9)
+31%
|
(2)
+78%
|
0
N/A
|
0
-55%
|
(0)
N/A
|
(1)
-188%
|
(3)
-85%
|
(3)
-26%
|
(4)
-22%
|
(4)
-11%
|
(4)
+17%
|
(5)
-40%
|
(8)
-67%
|
(9)
-7%
|
(8)
+9%
|
(11)
-33%
|
(13)
-20%
|
(13)
+3%
|
(13)
-1%
|
(11)
+14%
|
(9)
+14%
|
(7)
+21%
|
(6)
+24%
|
(6)
+2%
|
(5)
+11%
|
(6)
-22%
|
(6)
-4%
|
(5)
+18%
|
(5)
+6%
|
(5)
-10%
|
(5)
+0%
|
10
N/A
|
14
+46%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||
Tax Provision |
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
1
|
|
Income from Continuing Operations |
(6)
|
(9)
|
(12)
|
(8)
|
(2)
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(7)
|
(8)
|
(7)
|
(9)
|
(11)
|
(11)
|
(11)
|
(9)
|
(8)
|
(6)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
11
|
15
|
|
Net Income (Common) |
(6)
N/A
|
(9)
-69%
|
(12)
-25%
|
(8)
+30%
|
(2)
+79%
|
0
N/A
|
0
-78%
|
(0)
N/A
|
(1)
-350%
|
(2)
-106%
|
(3)
-13%
|
(3)
-26%
|
(4)
-16%
|
(3)
+23%
|
(4)
-46%
|
(7)
-76%
|
(8)
-8%
|
(7)
+15%
|
(9)
-36%
|
(11)
-23%
|
(11)
+4%
|
(11)
-2%
|
(9)
+16%
|
(8)
+13%
|
(6)
+24%
|
(4)
+28%
|
(4)
-1%
|
(4)
+14%
|
(5)
-36%
|
(5)
-7%
|
(4)
+19%
|
(4)
+5%
|
(5)
-12%
|
(5)
0%
|
11
N/A
|
15
+35%
|
|
EPS (Diluted) |
-0.29
N/A
|
-0.4
-38%
|
-0.49
-23%
|
-0.33
+33%
|
-0.08
+76%
|
0.02
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.04
-33%
|
-0.03
+25%
|
-0.04
-33%
|
-0.05
-25%
|
-0.04
+20%
|
-0.04
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
0.03
N/A
|
0.04
+33%
|