Picton Property Income Ltd
LSE:PCTN
Income Statement
Earnings Waterfall
Picton Property Income Ltd
Revenue
|
53.5m
GBP
|
Cost of Revenue
|
-17.1m
GBP
|
Gross Profit
|
36.4m
GBP
|
Operating Expenses
|
-6.6m
GBP
|
Operating Income
|
29.7m
GBP
|
Other Expenses
|
-110.2m
GBP
|
Net Income
|
-80.5m
GBP
|
Income Statement
Picton Property Income Ltd
Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | 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 |
48
N/A
|
47
-1%
|
46
-3%
|
43
-7%
|
38
-11%
|
41
+7%
|
41
+2%
|
39
-6%
|
19
-52%
|
39
+108%
|
38
-1%
|
37
-4%
|
37
+1%
|
40
+7%
|
44
+10%
|
46
+5%
|
53
+16%
|
54
+2%
|
49
-10%
|
49
0%
|
49
+0%
|
48
-3%
|
47
-2%
|
46
-2%
|
44
-4%
|
43
-1%
|
44
+2%
|
47
+5%
|
49
+5%
|
52
+6%
|
53
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||
Cost of Revenue |
(23)
|
(23)
|
(22)
|
(23)
|
(20)
|
(20)
|
(21)
|
(16)
|
(4)
|
(9)
|
(10)
|
(9)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(10)
|
(9)
|
(9)
|
(11)
|
(12)
|
(11)
|
(10)
|
(10)
|
(11)
|
(13)
|
(16)
|
(17)
|
|
Gross Profit |
24
N/A
|
24
+0%
|
23
-5%
|
20
-14%
|
18
-11%
|
21
+16%
|
21
-1%
|
23
+12%
|
15
-37%
|
30
+104%
|
29
-4%
|
28
-3%
|
29
+3%
|
30
+6%
|
34
+12%
|
36
+6%
|
42
+18%
|
42
0%
|
37
-14%
|
38
+5%
|
40
+4%
|
38
-4%
|
35
-8%
|
34
-5%
|
33
-2%
|
33
+1%
|
35
+3%
|
35
+3%
|
36
+1%
|
36
+1%
|
36
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||
Operating Expenses |
(8)
|
(8)
|
(7)
|
(8)
|
(6)
|
(4)
|
(5)
|
(6)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
|
Selling, General & Administrative |
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
Other Operating Expenses |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
Operating Income |
16
N/A
|
16
+1%
|
16
-2%
|
12
-24%
|
12
-1%
|
17
+37%
|
15
-8%
|
17
+11%
|
13
-22%
|
27
+99%
|
26
-4%
|
24
-4%
|
25
+3%
|
27
+6%
|
30
+12%
|
32
+6%
|
38
+20%
|
37
-2%
|
31
-17%
|
33
+8%
|
34
+4%
|
33
-5%
|
30
-9%
|
28
-5%
|
28
0%
|
28
+0%
|
29
+2%
|
30
+3%
|
30
+1%
|
30
0%
|
30
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||
Interest Income Expense |
(44)
|
(118)
|
(156)
|
(158)
|
(31)
|
23
|
10
|
4
|
(22)
|
(41)
|
(21)
|
13
|
35
|
43
|
40
|
34
|
11
|
6
|
28
|
32
|
23
|
2
|
(3)
|
(5)
|
(16)
|
6
|
55
|
122
|
57
|
(119)
|
(110)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(0)
|
0
|
7
|
6
|
(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)
|
(4)
|
(3)
|
0
|
(0)
|
0
|
(0)
|
0
|
(4)
|
(4)
|
(0)
|
0
|
|
Pre-Tax Income |
(28)
N/A
|
(102)
-267%
|
(140)
-38%
|
(146)
-4%
|
(19)
+87%
|
46
N/A
|
32
-31%
|
20
-36%
|
(9)
N/A
|
(14)
-62%
|
4
N/A
|
38
+749%
|
60
+59%
|
69
+16%
|
69
+0%
|
65
-6%
|
49
-25%
|
43
-12%
|
58
+35%
|
65
+11%
|
53
-18%
|
31
-41%
|
27
-16%
|
22
-16%
|
12
-48%
|
34
+191%
|
84
+149%
|
147
+75%
|
83
-44%
|
(90)
N/A
|
(81)
+10%
|
|
Net Income | ||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(27)
|
(101)
|
(140)
|
(146)
|
(19)
|
46
|
32
|
20
|
(9)
|
(15)
|
4
|
37
|
59
|
69
|
69
|
65
|
49
|
43
|
58
|
64
|
52
|
31
|
27
|
23
|
12
|
34
|
84
|
147
|
83
|
(90)
|
(81)
|
|
Net Income (Common) |
(27)
N/A
|
(101)
-272%
|
(140)
-38%
|
(146)
-4%
|
(19)
+87%
|
46
N/A
|
32
-32%
|
20
-38%
|
(9)
N/A
|
(15)
-63%
|
4
N/A
|
37
+811%
|
59
+59%
|
69
+16%
|
69
+0%
|
65
-6%
|
49
-25%
|
43
-12%
|
58
+35%
|
64
+11%
|
52
-18%
|
31
-41%
|
27
-14%
|
23
-15%
|
12
-48%
|
34
+189%
|
84
+149%
|
147
+75%
|
83
-44%
|
(90)
N/A
|
(81)
+10%
|
|
EPS (Diluted) |
-0.09
N/A
|
-0.31
-244%
|
-0.42
-35%
|
-0.44
-5%
|
-0.06
+86%
|
0.14
N/A
|
0.09
-36%
|
0.06
-33%
|
-0.03
N/A
|
-0.05
-67%
|
0.01
N/A
|
0.1
+900%
|
0.15
+50%
|
0.15
N/A
|
0.14
-7%
|
0.12
-14%
|
0.09
-25%
|
0.08
-11%
|
0.11
+38%
|
0.12
+9%
|
0.09
-25%
|
0.06
-33%
|
0.05
-17%
|
0.04
-20%
|
0.02
-50%
|
0.06
+200%
|
0.16
+167%
|
0.27
+69%
|
0.15
-44%
|
-0.16
N/A
|
-0.15
+6%
|