Newriver Reit PLC
LSE:NRR
Income Statement
Earnings Waterfall
Newriver Reit PLC
Revenue
|
69.9m
GBP
|
Cost of Revenue
|
-25m
GBP
|
Gross Profit
|
44.9m
GBP
|
Operating Expenses
|
-12m
GBP
|
Operating Income
|
32.9m
GBP
|
Other Expenses
|
-56.4m
GBP
|
Net Income
|
-23.5m
GBP
|
Income Statement
Newriver Reit PLC
Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-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 |
8
N/A
|
13
+52%
|
15
+16%
|
14
-3%
|
14
-1%
|
15
+3%
|
17
+15%
|
28
+65%
|
46
+62%
|
61
+33%
|
75
+23%
|
96
+29%
|
105
+10%
|
106
+1%
|
124
+16%
|
140
+13%
|
143
+2%
|
145
+1%
|
114
-21%
|
73
-36%
|
70
-5%
|
74
+6%
|
73
-1%
|
72
-1%
|
70
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(5)
|
(6)
|
(10)
|
(16)
|
(18)
|
(19)
|
(34)
|
(51)
|
(51)
|
(55)
|
(49)
|
(30)
|
(25)
|
(26)
|
(25)
|
(25)
|
(25)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7
N/A
|
24
+226%
|
41
+67%
|
55
+34%
|
64
+18%
|
80
+25%
|
87
+8%
|
87
0%
|
90
+3%
|
89
-1%
|
92
+3%
|
90
-2%
|
66
-27%
|
43
-34%
|
45
+5%
|
48
+7%
|
48
+0%
|
47
-2%
|
45
-5%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(7)
|
(8)
|
(10)
|
(11)
|
(14)
|
(15)
|
(15)
|
(16)
|
(17)
|
(19)
|
(19)
|
(22)
|
(21)
|
(16)
|
(12)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
|
Selling, General & Administrative |
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(8)
|
(10)
|
(11)
|
(14)
|
(15)
|
(15)
|
(16)
|
(17)
|
(19)
|
(18)
|
(20)
|
(19)
|
(14)
|
(12)
|
(12)
|
(12)
|
(13)
|
(11)
|
(11)
|
|
Depreciation & Amortization |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
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
|
|
Operating Income |
5
N/A
|
9
+92%
|
10
+17%
|
10
-7%
|
10
+1%
|
8
-13%
|
7
-13%
|
14
+96%
|
29
+106%
|
41
+38%
|
49
+20%
|
65
+32%
|
71
+9%
|
70
-2%
|
70
+1%
|
70
-1%
|
70
+1%
|
69
-1%
|
50
-28%
|
31
-39%
|
33
+8%
|
36
+8%
|
36
+0%
|
35
-2%
|
33
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
1
|
(5)
|
(9)
|
(8)
|
(3)
|
15
|
23
|
25
|
40
|
29
|
(15)
|
(28)
|
(15)
|
(23)
|
(54)
|
(110)
|
(130)
|
(191)
|
(231)
|
(154)
|
(92)
|
(28)
|
(9)
|
(53)
|
(55)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
1
|
1
|
(2)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
6
N/A
|
4
-35%
|
2
-59%
|
1
-12%
|
6
+336%
|
23
+276%
|
30
+31%
|
40
+31%
|
69
+76%
|
70
+0%
|
34
-51%
|
37
+9%
|
56
+49%
|
47
-16%
|
20
-57%
|
(36)
N/A
|
(61)
-66%
|
(122)
-101%
|
(181)
-49%
|
(123)
+32%
|
(60)
+52%
|
7
N/A
|
28
+296%
|
(17)
N/A
|
(24)
-40%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
4
|
4
|
2
|
2
|
6
|
23
|
30
|
40
|
69
|
69
|
34
|
36
|
54
|
46
|
19
|
(37)
|
(61)
|
(121)
|
(179)
|
(122)
|
(59)
|
7
|
28
|
(17)
|
(24)
|
|
Net Income (Common) |
4
N/A
|
4
-12%
|
2
-59%
|
2
-5%
|
6
+310%
|
23
+274%
|
30
+31%
|
40
+31%
|
69
+76%
|
69
+0%
|
34
-51%
|
36
+7%
|
54
+50%
|
46
-16%
|
19
-58%
|
(37)
N/A
|
(61)
-65%
|
(121)
-99%
|
(192)
-59%
|
(151)
+22%
|
(108)
+28%
|
(27)
+75%
|
27
N/A
|
(17)
N/A
|
(24)
-40%
|
|
EPS (Diluted) |
0.22
N/A
|
0.12
-45%
|
0.05
-58%
|
0.05
N/A
|
0.14
+180%
|
0.36
+157%
|
0.29
-19%
|
0.36
+24%
|
0.46
+28%
|
0.39
-15%
|
0.16
-59%
|
0.15
-6%
|
0.22
+47%
|
0.16
-27%
|
0.06
-63%
|
-0.12
N/A
|
-0.2
-67%
|
-0.4
-100%
|
-0.62
-55%
|
-0.49
+21%
|
-0.35
+29%
|
-0.08
+77%
|
0.09
N/A
|
-0.05
N/A
|
-0.08
-60%
|