Paragon Banking Group PLC
LSE:PAG
Income Statement
Earnings Waterfall
Paragon Banking Group PLC
Revenue
|
1B
GBP
|
Cost of Revenue
|
-388.5m
GBP
|
Gross Profit
|
639.2m
GBP
|
Operating Expenses
|
-189.3m
GBP
|
Operating Income
|
449.9m
GBP
|
Other Expenses
|
-296m
GBP
|
Net Income
|
153.9m
GBP
|
Income Statement
Paragon Banking Group PLC
Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | 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 |
303
N/A
|
382
+26%
|
452
+19%
|
500
+11%
|
524
+5%
|
534
+2%
|
581
+9%
|
666
+15%
|
776
+17%
|
868
+12%
|
848
-2%
|
725
-14%
|
524
-28%
|
354
-32%
|
290
-18%
|
271
-7%
|
273
+1%
|
289
+6%
|
306
+6%
|
295
-4%
|
286
-3%
|
299
+5%
|
321
+7%
|
339
+6%
|
355
+5%
|
400
+13%
|
432
+8%
|
430
0%
|
429
0%
|
438
+2%
|
499
+14%
|
536
+7%
|
535
0%
|
535
+0%
|
509
-5%
|
495
-3%
|
458
-8%
|
473
+3%
|
568
+20%
|
752
+32%
|
1 028
+37%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(196)
|
(263)
|
(331)
|
(376)
|
(391)
|
(378)
|
(408)
|
(489)
|
(592)
|
(684)
|
(681)
|
(571)
|
(373)
|
(203)
|
(142)
|
(126)
|
(122)
|
(131)
|
(136)
|
(121)
|
(108)
|
(111)
|
(123)
|
(134)
|
(142)
|
(170)
|
(186)
|
(184)
|
(174)
|
(175)
|
(195)
|
(214)
|
(225)
|
(179)
|
(130)
|
(128)
|
(88)
|
(81)
|
(113)
|
(206)
|
(389)
|
|
Gross Profit |
108
N/A
|
119
+10%
|
121
+2%
|
124
+3%
|
133
+7%
|
156
+18%
|
174
+11%
|
177
+2%
|
185
+4%
|
184
0%
|
167
-9%
|
154
-8%
|
151
-2%
|
152
+1%
|
148
-3%
|
145
-2%
|
151
+4%
|
159
+5%
|
170
+7%
|
175
+3%
|
178
+2%
|
187
+6%
|
198
+6%
|
206
+4%
|
213
+4%
|
230
+8%
|
246
+7%
|
247
+0%
|
256
+4%
|
262
+2%
|
305
+16%
|
323
+6%
|
310
-4%
|
356
+15%
|
379
+7%
|
367
-3%
|
370
+1%
|
393
+6%
|
455
+16%
|
546
+20%
|
639
+17%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(58)
|
(62)
|
(55)
|
(53)
|
(61)
|
(80)
|
(93)
|
(95)
|
(98)
|
(99)
|
(100)
|
(107)
|
(106)
|
(96)
|
(82)
|
(70)
|
(70)
|
(72)
|
(76)
|
(76)
|
(74)
|
(74)
|
(76)
|
(77)
|
(79)
|
(90)
|
(103)
|
(102)
|
(111)
|
(114)
|
(124)
|
(136)
|
(136)
|
(132)
|
(177)
|
(155)
|
(132)
|
(137)
|
(168)
|
(183)
|
(189)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(61)
|
0
|
(68)
|
0
|
(89)
|
0
|
(99)
|
0
|
(110)
|
0
|
(121)
|
0
|
(119)
|
0
|
(129)
|
0
|
(148)
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(3)
|
0
|
(4)
|
0
|
(4)
|
0
|
(4)
|
0
|
(4)
|
0
|
(6)
|
0
|
(6)
|
0
|
(6)
|
0
|
0
|
|
Other Operating Expenses |
(58)
|
(62)
|
(55)
|
(53)
|
(61)
|
(80)
|
(93)
|
(95)
|
(98)
|
(99)
|
(100)
|
(107)
|
(106)
|
(96)
|
(82)
|
(70)
|
(70)
|
(72)
|
(76)
|
(76)
|
(74)
|
(74)
|
(12)
|
(77)
|
(8)
|
(90)
|
(10)
|
(102)
|
(8)
|
(114)
|
(10)
|
(136)
|
(11)
|
(132)
|
(53)
|
(155)
|
3
|
(137)
|
(15)
|
(183)
|
(189)
|
|
Operating Income |
50
N/A
|
57
+14%
|
66
+16%
|
71
+9%
|
72
+1%
|
76
+6%
|
80
+5%
|
82
+3%
|
87
+5%
|
85
-2%
|
67
-20%
|
48
-29%
|
45
-5%
|
56
+24%
|
66
+18%
|
75
+13%
|
81
+8%
|
87
+7%
|
94
+9%
|
98
+4%
|
104
+5%
|
114
+10%
|
122
+8%
|
128
+5%
|
135
+5%
|
140
+4%
|
144
+3%
|
145
+0%
|
145
+0%
|
149
+2%
|
180
+21%
|
187
+4%
|
174
-7%
|
223
+28%
|
202
-10%
|
212
+5%
|
238
+12%
|
255
+8%
|
287
+12%
|
363
+27%
|
450
+24%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
1
|
3
|
5
|
5
|
(3)
|
(6)
|
(4)
|
(3)
|
(1)
|
0
|
2
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(0)
|
4
|
1
|
(10)
|
(15)
|
(52)
|
(83)
|
(54)
|
(24)
|
6
|
131
|
(42)
|
(250)
|
|
Non-Reccuring Items |
2
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(8)
|
(1)
|
12
|
13
|
6
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
52
N/A
|
62
+19%
|
71
+15%
|
71
+1%
|
72
+1%
|
77
+8%
|
83
+7%
|
87
+5%
|
91
+4%
|
74
-19%
|
54
-28%
|
43
-20%
|
54
+26%
|
68
+25%
|
72
+6%
|
82
+14%
|
81
-1%
|
86
+7%
|
96
+11%
|
100
+4%
|
105
+5%
|
114
+9%
|
123
+8%
|
127
+4%
|
134
+6%
|
141
+5%
|
143
+1%
|
143
0%
|
145
+1%
|
153
+5%
|
182
+19%
|
176
-3%
|
159
-10%
|
144
-9%
|
118
-18%
|
158
+33%
|
214
+36%
|
261
+22%
|
418
+60%
|
321
-23%
|
200
-38%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(12)
|
(14)
|
(16)
|
(16)
|
(16)
|
(15)
|
(14)
|
(20)
|
(28)
|
(24)
|
(17)
|
(13)
|
(13)
|
(17)
|
(18)
|
(21)
|
(21)
|
(21)
|
(23)
|
(23)
|
(20)
|
(22)
|
(26)
|
(26)
|
(27)
|
(28)
|
(27)
|
(27)
|
(28)
|
(30)
|
(36)
|
(34)
|
(32)
|
(30)
|
(27)
|
(37)
|
(49)
|
(62)
|
(104)
|
(78)
|
(46)
|
|
Income from Continuing Operations |
40
|
48
|
55
|
55
|
56
|
62
|
69
|
67
|
63
|
51
|
37
|
30
|
41
|
51
|
54
|
61
|
60
|
65
|
72
|
76
|
85
|
93
|
97
|
101
|
107
|
113
|
116
|
117
|
117
|
123
|
146
|
142
|
127
|
114
|
91
|
121
|
165
|
199
|
314
|
242
|
154
|
|
Net Income (Common) |
40
N/A
|
48
+18%
|
55
+15%
|
55
+1%
|
56
+1%
|
62
+12%
|
69
+10%
|
67
-3%
|
63
-6%
|
51
-20%
|
37
-27%
|
30
-19%
|
41
+37%
|
51
+24%
|
54
+6%
|
61
+14%
|
60
-3%
|
65
+9%
|
72
+11%
|
76
+5%
|
85
+11%
|
93
+9%
|
97
+5%
|
101
+4%
|
107
+6%
|
113
+6%
|
116
+2%
|
117
+0%
|
117
+1%
|
123
+5%
|
146
+19%
|
142
-3%
|
127
-10%
|
114
-11%
|
91
-20%
|
121
+33%
|
165
+36%
|
199
+21%
|
314
+57%
|
242
-23%
|
154
-37%
|
|
EPS (Diluted) |
0.55
N/A
|
0.64
+16%
|
0.73
+14%
|
0.74
+1%
|
0.75
+1%
|
0.84
+12%
|
0.93
+11%
|
0.91
-2%
|
0.87
-4%
|
0.24
-72%
|
0.18
-25%
|
0.1
-44%
|
0.14
+40%
|
0.17
+21%
|
0.18
+6%
|
0.2
+11%
|
0.19
-5%
|
0.21
+11%
|
0.23
+10%
|
0.24
+4%
|
0.27
+13%
|
0.3
+11%
|
0.31
+3%
|
0.33
+6%
|
0.35
+6%
|
0.38
+9%
|
0.4
+5%
|
0.41
+2%
|
0.42
+2%
|
0.45
+7%
|
0.54
+20%
|
0.53
-2%
|
0.48
-9%
|
0.44
-8%
|
0.36
-18%
|
0.47
+31%
|
0.63
+34%
|
0.78
+24%
|
1.26
+62%
|
0.99
-21%
|
0.66
-33%
|