Provexis PLC
LSE:PXS
Income Statement
Earnings Waterfall
Provexis PLC
Revenue
|
598.1k
GBP
|
Cost of Revenue
|
-318.6k
GBP
|
Gross Profit
|
279.4k
GBP
|
Operating Expenses
|
-802.7k
GBP
|
Operating Income
|
-523.3k
GBP
|
Other Expenses
|
26.7k
GBP
|
Net Income
|
-496.6k
GBP
|
Income Statement
Provexis PLC
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 |
0
N/A
|
0
-22%
|
0
-67%
|
0
-14%
|
0
+167%
|
0
-38%
|
0
-90%
|
0
+100%
|
0
-50%
|
0
N/A
|
0
+400%
|
2
+3 040%
|
3
+122%
|
2
-44%
|
0
-98%
|
0
-25%
|
0
N/A
|
0
N/A
|
0
+282%
|
0
+83%
|
0
+31%
|
0
+85%
|
0
+34%
|
0
+0%
|
0
+3%
|
0
+29%
|
0
+6%
|
0
+9%
|
0
-1%
|
0
+4%
|
1
+39%
|
0
-5%
|
0
-11%
|
0
-7%
|
0
-1%
|
1
+53%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Gross Profit |
0
N/A
|
0
+44%
|
0
-46%
|
0
-43%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+400%
|
1
+1 700%
|
2
+96%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+82%
|
0
-3%
|
0
+1%
|
0
+25%
|
0
+3%
|
0
+13%
|
0
+1%
|
0
+4%
|
0
+40%
|
0
-6%
|
0
-11%
|
0
-9%
|
0
-15%
|
0
-5%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(5)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(5)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Selling, General & Administrative |
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Research & Development |
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
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
|
|
Operating Income |
(3)
N/A
|
(3)
+22%
|
(1)
+45%
|
(1)
N/A
|
(1)
+19%
|
(1)
-9%
|
(2)
-20%
|
(5)
-189%
|
(2)
+61%
|
(2)
-25%
|
(2)
-11%
|
(3)
-17%
|
(4)
-50%
|
(4)
+19%
|
(4)
-17%
|
(4)
+5%
|
(1)
+75%
|
(1)
+33%
|
(0)
+23%
|
(1)
-4%
|
(0)
+12%
|
(0)
+19%
|
(0)
-11%
|
(0)
-12%
|
(0)
-2%
|
(1)
-9%
|
(1)
-5%
|
(0)
+12%
|
(0)
+10%
|
(0)
-9%
|
(0)
+22%
|
(0)
+16%
|
(0)
+20%
|
(0)
-12%
|
(0)
-56%
|
(1)
-24%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
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
|
|
Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
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
|
|
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
|
|
Pre-Tax Income |
(3)
N/A
|
(3)
+22%
|
(2)
+43%
|
(1)
+6%
|
(1)
+21%
|
(1)
-11%
|
(5)
-261%
|
(5)
+3%
|
(2)
+62%
|
(2)
-23%
|
(2)
-11%
|
(3)
-20%
|
(4)
-53%
|
(4)
+18%
|
(4)
-21%
|
(4)
+4%
|
(1)
+75%
|
(1)
+36%
|
(0)
+24%
|
(1)
-5%
|
(0)
+13%
|
(0)
+20%
|
(0)
-14%
|
(0)
-12%
|
(0)
-2%
|
(1)
-9%
|
(1)
-5%
|
(0)
+12%
|
(0)
+10%
|
(0)
-9%
|
(0)
+22%
|
(0)
+16%
|
(0)
+20%
|
(0)
-12%
|
(0)
-56%
|
(1)
-24%
|
|
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
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Income to Minority Interest |
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
|
|
Net Income (Common) |
(3)
N/A
|
(3)
+1%
|
(2)
+29%
|
(2)
+30%
|
(1)
+30%
|
(1)
N/A
|
(5)
-285%
|
(4)
+3%
|
(2)
+63%
|
(2)
-20%
|
(2)
N/A
|
(2)
-21%
|
(4)
-62%
|
(3)
+18%
|
(4)
-37%
|
(3)
+36%
|
0
N/A
|
(1)
N/A
|
(0)
+25%
|
(0)
-6%
|
(0)
+11%
|
(0)
+22%
|
(0)
-19%
|
(0)
-14%
|
(0)
-3%
|
(0)
-9%
|
(1)
-5%
|
(0)
+12%
|
(0)
+10%
|
(0)
-9%
|
(0)
+23%
|
(0)
+17%
|
(0)
+21%
|
(0)
-11%
|
(0)
-54%
|
(0)
-29%
|
|
EPS (Diluted) |
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|