Netscientific PLC
LSE:NSCI
Income Statement
Earnings Waterfall
Netscientific PLC
Revenue
|
1.4m
GBP
|
Cost of Revenue
|
-245k
GBP
|
Gross Profit
|
1.1m
GBP
|
Operating Expenses
|
-4.8m
GBP
|
Operating Income
|
-3.6m
GBP
|
Other Expenses
|
582k
GBP
|
Net Income
|
-3.1m
GBP
|
Income Statement
Netscientific PLC
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||
Revenue |
0
N/A
|
0
+94%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+1 471%
|
1
+57%
|
0
-37%
|
0
-47%
|
0
-46%
|
0
+163%
|
0
+64%
|
1
+82%
|
1
-3%
|
0
-45%
|
1
+69%
|
1
+66%
|
1
-1%
|
1
-8%
|
1
+38%
|
|
Gross Profit | |||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-70%
|
0
+1 033%
|
0
+55%
|
0
-68%
|
0
+10%
|
0
+13%
|
0
+62%
|
0
+86%
|
1
+99%
|
1
-2%
|
0
-43%
|
1
+69%
|
1
+68%
|
1
-1%
|
1
-20%
|
1
+46%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(3)
|
(5)
|
(6)
|
(8)
|
(10)
|
(12)
|
(13)
|
(12)
|
(5)
|
(2)
|
(3)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(4)
|
(2)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
Research & Development |
(1)
|
(2)
|
(3)
|
(5)
|
0
|
(8)
|
(7)
|
(4)
|
(1)
|
(0)
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
(0)
|
0
|
1
|
0
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
|
Operating Income |
(3)
N/A
|
(5)
-49%
|
(6)
-31%
|
(8)
-29%
|
(10)
-23%
|
(12)
-16%
|
(12)
-7%
|
(11)
+8%
|
(4)
+61%
|
(2)
+65%
|
(3)
-105%
|
(6)
-71%
|
(3)
+37%
|
(3)
+22%
|
(2)
+15%
|
(3)
-16%
|
(3)
-9%
|
(3)
-10%
|
(4)
-14%
|
(4)
+0%
|
|
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)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
Total Other Income |
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(4)
N/A
|
(6)
-36%
|
(6)
-5%
|
(8)
-29%
|
(10)
-30%
|
(12)
-17%
|
(12)
-2%
|
(11)
+8%
|
(4)
+61%
|
(1)
+66%
|
(4)
-174%
|
(6)
-55%
|
(4)
+42%
|
(3)
+25%
|
(2)
+12%
|
(3)
-8%
|
(3)
-14%
|
(3)
-7%
|
(4)
-19%
|
(4)
+1%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(4)
|
(6)
|
(6)
|
(8)
|
(10)
|
(12)
|
(12)
|
(11)
|
(4)
|
(1)
|
(4)
|
(6)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
Income to Minority Interest |
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
|
Net Income (Common) |
(4)
N/A
|
(5)
-33%
|
(6)
-17%
|
(9)
-37%
|
(11)
-23%
|
(12)
-8%
|
(11)
+5%
|
(10)
+8%
|
(8)
+19%
|
(8)
+7%
|
(8)
-8%
|
(11)
-38%
|
(4)
+61%
|
2
N/A
|
(2)
N/A
|
(2)
-21%
|
(2)
-23%
|
(3)
-8%
|
(3)
-20%
|
(3)
+1%
|
|
EPS (Diluted) |
-0.21
N/A
|
-0.15
+29%
|
-0.17
-13%
|
-0.24
-41%
|
-2.83
-1 079%
|
-0.22
+92%
|
-2.19
-895%
|
-0.19
+91%
|
-1.36
-616%
|
-1.05
+23%
|
-1.09
-4%
|
-1.45
-33%
|
-0.57
+61%
|
0.24
N/A
|
-0.03
N/A
|
-0.12
-300%
|
-0.13
-8%
|
-0.12
+8%
|
-0.14
-17%
|
-0.13
+7%
|