Proton Motor Power Systems PLC
LSE:PPS
Income Statement
Earnings Waterfall
Proton Motor Power Systems PLC
Revenue
|
2m
GBP
|
Cost of Revenue
|
-2.3m
GBP
|
Gross Profit
|
-251k
GBP
|
Operating Expenses
|
-11.3m
GBP
|
Operating Income
|
-11.6m
GBP
|
Other Expenses
|
-4.8m
GBP
|
Net Income
|
-16.4m
GBP
|
Income Statement
Proton Motor Power Systems PLC
Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||
Revenue |
1
N/A
|
1
+24%
|
1
+33%
|
1
-15%
|
0
-80%
|
0
-42%
|
1
+555%
|
1
+25%
|
1
-2%
|
1
+19%
|
1
-12%
|
1
-2%
|
1
+23%
|
1
+30%
|
1
-2%
|
1
-34%
|
1
-26%
|
1
-1%
|
2
+193%
|
2
+13%
|
1
-50%
|
1
-11%
|
1
-17%
|
1
-29%
|
1
+31%
|
2
+108%
|
2
+18%
|
2
-9%
|
3
+62%
|
3
+2%
|
2
-26%
|
2
-2%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||
Cost of Revenue |
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(1)
|
(2)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Gross Profit |
(1)
N/A
|
(1)
-50%
|
(1)
-1%
|
(2)
-48%
|
(3)
-40%
|
(3)
-3%
|
(2)
+19%
|
(2)
+4%
|
(3)
-15%
|
(3)
+6%
|
(3)
+1%
|
(3)
-15%
|
(4)
-24%
|
(4)
-2%
|
(3)
+13%
|
(3)
-4%
|
(0)
+85%
|
(1)
-129%
|
(2)
-85%
|
(0)
+95%
|
(1)
-736%
|
(1)
+42%
|
(0)
+83%
|
(0)
-42%
|
(0)
-250%
|
(0)
+83%
|
(0)
-17%
|
(0)
-276%
|
0
N/A
|
1
+40%
|
(0)
N/A
|
(0)
-25 000%
|
|
Operating Income | |||||||||||||||||||||||||||||||||
Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
(2)
|
(5)
|
(10)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(8)
|
(10)
|
(11)
|
(10)
|
(11)
|
|
Selling, General & Administrative |
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
(2)
|
(5)
|
(10)
|
(6)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
|
Operating Income |
(2)
N/A
|
(3)
-10%
|
(3)
-5%
|
(4)
-30%
|
(5)
-32%
|
(4)
+14%
|
(2)
+45%
|
(3)
-34%
|
(4)
-37%
|
(4)
+9%
|
(4)
-7%
|
(5)
-14%
|
(5)
-7%
|
(5)
+7%
|
(6)
-36%
|
(5)
+21%
|
(5)
-9%
|
(11)
-105%
|
(8)
+31%
|
(4)
+51%
|
(6)
-56%
|
(5)
+5%
|
(5)
+8%
|
(6)
-11%
|
(7)
-28%
|
(7)
-1%
|
(7)
+1%
|
(8)
-15%
|
(9)
-11%
|
(10)
-12%
|
(10)
-3%
|
(12)
-11%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
2
|
4
|
(0)
|
(1)
|
(4)
|
(8)
|
(4)
|
0
|
(5)
|
(4)
|
(8)
|
(9)
|
(6)
|
(13)
|
(24)
|
(357)
|
(188)
|
(63)
|
(392)
|
33
|
319
|
106
|
(4)
|
(6)
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
1
|
(0)
|
(4)
|
0
|
(2)
|
0
|
(1)
|
0
|
4
|
(5)
|
(3)
|
5
|
5
|
(1)
|
(5)
|
1
|
|
Pre-Tax Income |
(2)
N/A
|
(3)
-14%
|
(3)
-3%
|
(4)
-27%
|
(5)
-37%
|
(5)
+7%
|
(3)
+34%
|
(5)
-73%
|
(2)
+69%
|
0
N/A
|
(4)
N/A
|
(5)
-26%
|
(9)
-77%
|
(13)
-37%
|
(10)
+20%
|
(5)
+54%
|
(9)
-97%
|
(15)
-63%
|
(19)
-31%
|
(13)
+35%
|
(14)
-8%
|
(19)
-38%
|
(29)
-56%
|
(362)
-1 128%
|
(192)
+47%
|
(75)
+61%
|
(403)
-436%
|
30
N/A
|
315
+946%
|
95
-70%
|
(19)
N/A
|
(16)
+13%
|
|
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
|
0
|
0
|
|
Income from Continuing Operations |
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(3)
|
(5)
|
(2)
|
0
|
(4)
|
(5)
|
(9)
|
(13)
|
(10)
|
(5)
|
(9)
|
(15)
|
(19)
|
(13)
|
(14)
|
(19)
|
(29)
|
(362)
|
(192)
|
(75)
|
(403)
|
30
|
315
|
95
|
(19)
|
(16)
|
|
Net Income (Common) |
(2)
N/A
|
(3)
-14%
|
(3)
-3%
|
(4)
-27%
|
(5)
-37%
|
(5)
+7%
|
(3)
+34%
|
(5)
-73%
|
(2)
+69%
|
0
N/A
|
(4)
N/A
|
(5)
-26%
|
(9)
-77%
|
(13)
-37%
|
(10)
+20%
|
(5)
+54%
|
(9)
-97%
|
(15)
-63%
|
(19)
-31%
|
(13)
+35%
|
(14)
-8%
|
(19)
-38%
|
(29)
-56%
|
(362)
-1 128%
|
(192)
+47%
|
(75)
+61%
|
(403)
-436%
|
30
N/A
|
315
+946%
|
95
-70%
|
(19)
N/A
|
(16)
+13%
|
|
EPS (Diluted) |
-0.08
N/A
|
-0.08
N/A
|
-0.05
+38%
|
-0.05
N/A
|
-0.06
-20%
|
-0.04
+33%
|
-0.02
+50%
|
-0.03
-50%
|
-0.02
+33%
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.03
-200%
|
-0.02
+33%
|
-0.3
-1 400%
|
-0.15
+50%
|
-0.05
+67%
|
-0.29
-480%
|
0.01
N/A
|
0.2
+1 900%
|
0.06
-70%
|
-0.01
N/A
|
-0.01
N/A
|