Norman Broadbent PLC
LSE:NBB
Income Statement
Earnings Waterfall
Norman Broadbent PLC
Income Statement
Norman Broadbent PLC
| Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
9
N/A
|
10
+6%
|
11
+15%
|
11
-7%
|
8
-27%
|
6
-17%
|
7
+1%
|
7
+13%
|
9
+18%
|
11
+24%
|
12
+14%
|
11
-8%
|
11
-3%
|
13
+22%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
|
| Gross Profit |
7
N/A
|
7
+3%
|
8
+11%
|
7
-3%
|
6
-15%
|
6
-9%
|
6
+3%
|
6
+9%
|
7
+15%
|
9
+26%
|
11
+15%
|
10
-7%
|
9
-6%
|
11
+16%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(9)
|
(10)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(9)
|
(10)
|
|
| Operating Income |
(1)
N/A
|
(0)
+44%
|
0
N/A
|
0
-56%
|
(0)
N/A
|
(0)
-3%
|
(1)
-237%
|
(1)
-10%
|
(0)
+56%
|
(0)
+49%
|
0
N/A
|
0
-33%
|
(0)
N/A
|
0
N/A
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(1)
N/A
|
(0)
+38%
|
0
N/A
|
0
-81%
|
(0)
N/A
|
(0)
-47%
|
(1)
-102%
|
(1)
+12%
|
(0)
+33%
|
(0)
+24%
|
0
N/A
|
0
-26%
|
(0)
N/A
|
0
N/A
|
|
| Net Income | |||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
|
| Income to Minority Interest |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(1)
N/A
|
(0)
+40%
|
0
N/A
|
(0)
N/A
|
(0)
-95%
|
(0)
+10%
|
(1)
-121%
|
(1)
+11%
|
(0)
+41%
|
(0)
+24%
|
0
N/A
|
0
-26%
|
(0)
N/A
|
0
N/A
|
|
| EPS (Diluted) |
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.19
-1 800%
|
0
N/A
|
0.17
N/A
|
0.13
-24%
|
-0.09
N/A
|
0.17
N/A
|
|