Playtech PLC
LSE:PTEC
Income Statement
Earnings Waterfall
Playtech PLC
Revenue
|
1.7B
EUR
|
Operating Expenses
|
-1.5B
EUR
|
Operating Income
|
218.5m
EUR
|
Other Expenses
|
-113.4m
EUR
|
Net Income
|
105.1m
EUR
|
Income Statement
Playtech PLC
Dec-2006 | Jun-2007 | 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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||
Revenue |
72
N/A
|
67
-6%
|
75
+12%
|
96
+27%
|
165
+72%
|
168
+2%
|
115
-32%
|
131
+14%
|
142
+9%
|
146
+2%
|
208
+42%
|
285
+37%
|
318
+11%
|
341
+7%
|
367
+8%
|
405
+10%
|
457
+13%
|
529
+16%
|
630
+19%
|
682
+8%
|
709
+4%
|
792
+12%
|
807
+2%
|
822
+2%
|
1 225
+49%
|
1 953
+59%
|
1 441
-26%
|
1 189
-17%
|
1 079
-9%
|
972
-10%
|
1 205
+24%
|
1 540
+28%
|
1 602
+4%
|
1 669
+4%
|
1 707
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||
Operating Expenses |
(26)
|
(27)
|
(47)
|
(64)
|
(79)
|
(76)
|
(58)
|
(73)
|
(97)
|
(111)
|
(161)
|
(218)
|
(236)
|
(250)
|
(272)
|
(293)
|
(329)
|
(399)
|
(480)
|
(505)
|
(512)
|
(527)
|
(644)
|
(716)
|
(1 086)
|
(1 756)
|
(1 284)
|
(1 085)
|
(1 027)
|
(927)
|
(1 091)
|
(1 343)
|
(1 385)
|
(1 446)
|
(1 488)
|
|
Selling, General & Administrative |
(18)
|
(15)
|
(29)
|
(40)
|
(61)
|
(69)
|
(56)
|
(73)
|
(97)
|
(98)
|
(126)
|
(170)
|
(186)
|
(199)
|
(213)
|
(231)
|
(259)
|
(319)
|
(396)
|
(418)
|
(417)
|
(473)
|
(530)
|
(589)
|
(935)
|
(1 497)
|
(1 096)
|
(913)
|
(839)
|
(762)
|
(922)
|
(1 178)
|
(1 215)
|
(1 267)
|
(1 294)
|
|
Research & Development |
(1)
|
(2)
|
(2)
|
(4)
|
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
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(4)
|
(7)
|
0
|
0
|
0
|
(13)
|
(35)
|
(47)
|
(50)
|
(51)
|
(59)
|
(62)
|
(70)
|
(79)
|
(84)
|
(90)
|
(95)
|
(118)
|
(114)
|
(119)
|
(151)
|
(259)
|
(188)
|
(172)
|
(188)
|
(165)
|
(169)
|
(166)
|
(170)
|
(179)
|
(194)
|
|
Other Operating Expenses |
(7)
|
(11)
|
(15)
|
(19)
|
(13)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
65
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
46
N/A
|
40
-12%
|
29
-28%
|
32
+10%
|
86
+172%
|
92
+7%
|
57
-39%
|
58
+2%
|
45
-22%
|
35
-22%
|
47
+32%
|
67
+45%
|
82
+21%
|
91
+11%
|
95
+5%
|
112
+18%
|
128
+14%
|
130
+2%
|
150
+15%
|
177
+18%
|
197
+11%
|
266
+35%
|
164
-38%
|
106
-35%
|
139
+32%
|
198
+42%
|
157
-21%
|
105
-33%
|
51
-51%
|
45
-12%
|
114
+154%
|
197
+72%
|
217
+10%
|
223
+3%
|
219
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||
Interest Income Expense |
3
|
3
|
2
|
5
|
(20)
|
(18)
|
14
|
17
|
22
|
32
|
30
|
(2)
|
7
|
47
|
56
|
40
|
17
|
28
|
(7)
|
(76)
|
(48)
|
(22)
|
(16)
|
68
|
60
|
41
|
(52)
|
(56)
|
(47)
|
251
|
534
|
293
|
(37)
|
(94)
|
121
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
341
|
340
|
(1)
|
(1)
|
(4)
|
(1)
|
0
|
52
|
0
|
(8)
|
0
|
0
|
(5)
|
(13)
|
(16)
|
(64)
|
(78)
|
(24)
|
(40)
|
(62)
|
(28)
|
(96)
|
|
Gain/Loss on Disposition of Assets |
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
|
13
|
22
|
9
|
0
|
0
|
0
|
2
|
1
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
(0)
|
(2)
|
1
|
3
|
(0)
|
(1)
|
0
|
7
|
(1)
|
(3)
|
126
|
126
|
(12)
|
(11)
|
(4)
|
(13)
|
(14)
|
(12)
|
(20)
|
(20)
|
(23)
|
(31)
|
(9)
|
|
Pre-Tax Income |
48
N/A
|
43
-11%
|
31
-28%
|
36
+17%
|
66
+83%
|
74
+12%
|
70
-5%
|
75
+7%
|
67
-11%
|
67
+0%
|
79
+17%
|
68
-14%
|
89
+31%
|
477
+436%
|
491
+3%
|
153
-69%
|
144
-6%
|
153
+6%
|
142
-7%
|
108
-24%
|
200
+86%
|
240
+20%
|
267
+11%
|
300
+12%
|
188
-37%
|
224
+19%
|
88
-61%
|
33
-62%
|
(53)
N/A
|
215
N/A
|
605
+181%
|
431
-29%
|
96
-78%
|
72
-25%
|
236
+230%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(6)
|
(6)
|
(6)
|
(18)
|
(22)
|
(54)
|
(64)
|
(32)
|
(25)
|
(20)
|
109
|
82
|
(74)
|
(55)
|
(99)
|
(131)
|
|
Income from Continuing Operations |
48
|
43
|
31
|
36
|
65
|
73
|
70
|
74
|
65
|
66
|
78
|
66
|
87
|
475
|
489
|
151
|
141
|
149
|
136
|
101
|
194
|
234
|
249
|
278
|
134
|
160
|
57
|
8
|
(73)
|
324
|
687
|
356
|
41
|
(28)
|
105
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(7)
|
(6)
|
(7)
|
(1)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
48
N/A
|
43
-11%
|
31
-28%
|
36
+16%
|
65
+83%
|
73
+12%
|
70
-5%
|
74
+7%
|
65
-13%
|
66
+1%
|
78
+18%
|
66
-15%
|
87
+32%
|
474
+446%
|
489
+3%
|
151
-69%
|
140
-7%
|
149
+6%
|
136
-9%
|
101
-26%
|
193
+92%
|
234
+21%
|
248
+6%
|
271
+9%
|
124
-54%
|
144
+16%
|
(20)
N/A
|
(34)
-76%
|
(297)
-764%
|
112
N/A
|
675
+500%
|
370
-45%
|
88
-76%
|
(20)
N/A
|
105
N/A
|
|
EPS (Diluted) |
0.23
N/A
|
0.2
-13%
|
0.14
-30%
|
0.16
+14%
|
0.28
+75%
|
0.3
+7%
|
0.28
-7%
|
0.3
+7%
|
0.26
-13%
|
0.26
N/A
|
0.31
+19%
|
0.22
-29%
|
0.29
+32%
|
1.6
+452%
|
1.65
+3%
|
0.51
-69%
|
0.48
-6%
|
0.51
+6%
|
0.44
-14%
|
0.31
-30%
|
0.56
+81%
|
0.65
+16%
|
0.71
+9%
|
0.76
+7%
|
0.35
-54%
|
0.41
+17%
|
-0.06
N/A
|
-0.11
-83%
|
-0.99
-800%
|
0.35
N/A
|
2.16
+517%
|
1.18
-45%
|
0.28
-76%
|
-0.06
N/A
|
0.34
N/A
|