One Media IP Group PLC
LSE:OMIP
Income Statement
Earnings Waterfall
One Media IP Group PLC
Revenue
|
5.5m
GBP
|
Cost of Revenue
|
-1.3m
GBP
|
Gross Profit
|
4.2m
GBP
|
Operating Expenses
|
-3.6m
GBP
|
Operating Income
|
620k
GBP
|
Other Expenses
|
-430k
GBP
|
Net Income
|
190k
GBP
|
Income Statement
One Media IP Group PLC
Oct-2008 | Apr-2009 | Oct-2009 | Apr-2010 | Oct-2010 | Apr-2011 | Oct-2011 | Apr-2012 | Oct-2012 | Apr-2013 | Oct-2013 | Apr-2014 | Oct-2014 | Apr-2015 | Oct-2015 | Apr-2016 | Oct-2016 | Apr-2017 | Oct-2017 | Apr-2018 | Oct-2018 | Apr-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Apr-2021 | Oct-2021 | Apr-2022 | Oct-2022 | Apr-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||
Revenue |
1
N/A
|
1
+18%
|
1
+8%
|
1
+30%
|
1
+18%
|
1
+16%
|
2
+18%
|
2
+14%
|
2
+11%
|
2
+16%
|
3
+10%
|
3
+6%
|
3
+3%
|
3
N/A
|
3
-13%
|
2
-17%
|
2
-2%
|
2
+4%
|
2
+9%
|
2
+3%
|
3
+13%
|
3
+14%
|
4
+14%
|
4
+13%
|
4
+2%
|
4
+1%
|
4
+8%
|
5
+6%
|
5
+10%
|
5
+7%
|
|
Gross Profit | |||||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Gross Profit |
0
N/A
|
0
+18%
|
0
+18%
|
1
+34%
|
1
+21%
|
1
+11%
|
1
+8%
|
1
+10%
|
1
+11%
|
1
+16%
|
1
+7%
|
1
+6%
|
2
+3%
|
1
-5%
|
1
-9%
|
1
-19%
|
1
-13%
|
1
+7%
|
1
+9%
|
1
+7%
|
1
+22%
|
2
+11%
|
2
+14%
|
2
+15%
|
2
-3%
|
2
+4%
|
3
+67%
|
4
+19%
|
4
-3%
|
4
+9%
|
|
Operating Income | |||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
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
|
(0)
|
0
|
(0)
|
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)
|
|
Operating Income |
(0)
N/A
|
(0)
+60%
|
0
N/A
|
0
+129%
|
0
+50%
|
0
+21%
|
0
+14%
|
0
+15%
|
0
+11%
|
0
-31%
|
0
+14%
|
1
+82%
|
1
+7%
|
1
-13%
|
0
-20%
|
0
-33%
|
0
-90%
|
0
+100%
|
0
+400%
|
0
+27%
|
1
+68%
|
1
+11%
|
1
+24%
|
1
+31%
|
1
-11%
|
1
-8%
|
1
+20%
|
1
+12%
|
1
-27%
|
1
-33%
|
|
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
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
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
|
|
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
|
|
Pre-Tax Income |
(0)
N/A
|
(0)
+56%
|
0
N/A
|
0
+129%
|
0
+56%
|
0
+20%
|
0
+10%
|
0
+15%
|
0
+11%
|
0
-31%
|
0
+14%
|
1
+85%
|
1
+5%
|
1
-11%
|
0
-21%
|
0
-33%
|
0
-90%
|
0
+100%
|
0
+400%
|
0
+20%
|
0
+36%
|
0
-16%
|
1
+34%
|
1
+45%
|
1
-9%
|
1
-5%
|
1
+4%
|
1
+21%
|
1
-36%
|
0
-39%
|
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
Net Income (Common) |
(0)
N/A
|
(0)
+56%
|
0
N/A
|
0
+100%
|
0
+29%
|
0
+22%
|
0
+14%
|
0
+16%
|
0
+17%
|
0
-41%
|
0
+20%
|
1
+125%
|
1
+15%
|
1
-18%
|
0
-29%
|
0
-36%
|
0
-74%
|
0
+67%
|
0
+170%
|
0
+15%
|
0
+32%
|
0
-17%
|
0
+35%
|
1
+46%
|
1
-6%
|
1
-5%
|
1
-10%
|
1
+24%
|
0
-34%
|
0
-57%
|
|
EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|