Enteq Technologies PLC
LSE:NTQ
Income Statement
Earnings Waterfall
Enteq Technologies PLC
Revenue
|
-4.1m
USD
|
Cost of Revenue
|
2.2m
USD
|
Gross Profit
|
-1.9m
USD
|
Operating Expenses
|
-610k
USD
|
Operating Income
|
-2.6m
USD
|
Other Expenses
|
-80k
USD
|
Net Income
|
-2.6m
USD
|
Income Statement
Enteq Technologies PLC
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 |
15
N/A
|
21
+34%
|
25
+19%
|
28
+13%
|
19
-33%
|
8
-58%
|
6
-20%
|
4
-35%
|
5
+17%
|
7
+37%
|
6
-1%
|
8
+25%
|
10
+26%
|
13
+24%
|
11
-13%
|
7
-36%
|
5
-27%
|
5
-6%
|
0
N/A
|
3
N/A
|
0
N/A
|
(4)
N/A
|
|
Gross Profit | |||||||||||||||||||||||
Cost of Revenue |
(9)
|
(12)
|
(15)
|
(17)
|
(12)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(2)
|
(2)
|
(3)
|
0
|
(2)
|
0
|
2
|
|
Gross Profit |
7
N/A
|
8
+28%
|
10
+16%
|
11
+9%
|
7
-35%
|
4
-44%
|
4
+7%
|
2
-48%
|
3
+46%
|
4
+44%
|
4
-3%
|
5
+19%
|
7
+30%
|
8
+15%
|
7
-14%
|
5
-31%
|
3
-41%
|
2
-26%
|
0
N/A
|
1
N/A
|
0
N/A
|
(2)
N/A
|
|
Operating Income | |||||||||||||||||||||||
Operating Expenses |
(5)
|
(8)
|
(12)
|
(12)
|
(15)
|
(11)
|
(6)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(5)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
Selling, General & Administrative |
(7)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(6)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(5)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
Depreciation & Amortization |
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
|
Other Operating Expenses |
7
|
8
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
2
N/A
|
1
-43%
|
(2)
N/A
|
(1)
+38%
|
(8)
-638%
|
(7)
+10%
|
(2)
+68%
|
(2)
+18%
|
(1)
+33%
|
(1)
+45%
|
(1)
-17%
|
(1)
+4%
|
(0)
+45%
|
(1)
-32%
|
(1)
-56%
|
(1)
+15%
|
(1)
-70%
|
(2)
-63%
|
(2)
+22%
|
(1)
+32%
|
(2)
-63%
|
(3)
-51%
|
|
Pre-Tax Income | |||||||||||||||||||||||
Interest Income Expense |
(1)
|
(0)
|
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)
|
(10)
|
(10)
|
(40)
|
(40)
|
(3)
|
(3)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(7)
|
(8)
|
(0)
|
0
|
0
|
(0)
|
0
|
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
|
|
Pre-Tax Income |
(1)
N/A
|
0
N/A
|
(11)
N/A
|
(11)
+3%
|
(47)
-322%
|
(46)
+2%
|
(5)
+90%
|
(4)
+6%
|
(1)
+74%
|
(0)
+60%
|
(1)
-30%
|
(1)
-7%
|
(0)
+73%
|
(0)
-59%
|
(8)
-2 804%
|
(8)
-4%
|
(1)
+86%
|
(2)
-39%
|
(2)
+4%
|
(1)
+28%
|
(2)
-46%
|
(1)
+11%
|
|
Net Income | |||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(1)
|
0
|
(12)
|
(11)
|
(47)
|
(46)
|
(5)
|
(4)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(8)
|
(8)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
Net Income (Common) |
(1)
N/A
|
0
N/A
|
(12)
N/A
|
(11)
+3%
|
(47)
-319%
|
(46)
+2%
|
(5)
+90%
|
(4)
+6%
|
(1)
+73%
|
(0)
+60%
|
(1)
-25%
|
(1)
-7%
|
(0)
+84%
|
(0)
-110%
|
(8)
-3 633%
|
(8)
-3%
|
(1)
+86%
|
(2)
-43%
|
(1)
+50%
|
(0)
+56%
|
(3)
-700%
|
(3)
+6%
|
|
EPS (Diluted) |
-0.02
N/A
|
0.01
N/A
|
-0.2
N/A
|
-0.19
+5%
|
-0.8
-321%
|
-0.78
+3%
|
-0.08
+90%
|
-0.08
N/A
|
-0.02
+75%
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.12
-1 100%
|
-0.12
N/A
|
-0.02
+83%
|
-0.03
-50%
|
-0.02
+33%
|
-0.02
N/A
|
-0.04
-100%
|
-0.02
+50%
|