Ocean Outdoor Ltd
LSE:OOUT
Income Statement
Earnings Waterfall
Ocean Outdoor Ltd
Revenue
|
124.4m
GBP
|
Cost of Revenue
|
-82.3m
GBP
|
Gross Profit
|
42.1m
GBP
|
Operating Expenses
|
-60.8m
GBP
|
Operating Income
|
-18.8m
GBP
|
Other Expenses
|
-11.5m
GBP
|
Net Income
|
-30.3m
GBP
|
Income Statement
Ocean Outdoor Ltd
Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | ||
---|---|---|---|---|---|---|---|---|
Revenue | ||||||||
Revenue |
50
N/A
|
74
+49%
|
104
+40%
|
103
-1%
|
86
-16%
|
90
+5%
|
124
+38%
|
|
Gross Profit | ||||||||
Cost of Revenue |
(29)
|
(42)
|
(59)
|
(69)
|
(64)
|
(68)
|
(82)
|
|
Gross Profit |
20
N/A
|
32
+58%
|
45
+39%
|
35
-23%
|
22
-35%
|
22
-3%
|
42
+93%
|
|
Operating Income | ||||||||
Operating Expenses |
(15)
|
(26)
|
(44)
|
(57)
|
(57)
|
(164)
|
(61)
|
|
Selling, General & Administrative |
(15)
|
(26)
|
(44)
|
(57)
|
(57)
|
(53)
|
(61)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(112)
|
0
|
|
Operating Income |
5
N/A
|
6
+12%
|
1
-87%
|
(22)
N/A
|
(34)
-53%
|
(142)
-314%
|
(19)
+87%
|
|
Pre-Tax Income | ||||||||
Interest Income Expense |
2
|
(11)
|
(6)
|
(8)
|
(10)
|
(10)
|
(9)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(112)
|
0
|
(2)
|
|
Total Other Income |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
|
Pre-Tax Income |
7
N/A
|
(5)
N/A
|
(6)
-18%
|
(32)
-412%
|
(157)
-394%
|
(152)
+3%
|
(30)
+80%
|
|
Net Income | ||||||||
Tax Provision |
(0)
|
(1)
|
(1)
|
(1)
|
5
|
9
|
0
|
|
Income from Continuing Operations |
7
|
(6)
|
(7)
|
(33)
|
(152)
|
(143)
|
(30)
|
|
Net Income (Common) |
7
N/A
|
(6)
N/A
|
(7)
-15%
|
(33)
-391%
|
(152)
-358%
|
(143)
+6%
|
(30)
+79%
|
|
EPS (Diluted) |
0.13
N/A
|
-0.11
N/A
|
-0.13
-18%
|
-0.62
-377%
|
-2.8
-352%
|
-2.66
+5%
|
-0.56
+79%
|