QinetiQ Group PLC
LSE:QQ
Income Statement
Earnings Waterfall
QinetiQ Group PLC
Revenue
|
1.8B
GBP
|
Operating Expenses
|
-1.6B
GBP
|
Operating Income
|
215.7m
GBP
|
Other Expenses
|
-110m
GBP
|
Net Income
|
105.7m
GBP
|
Income Statement
QinetiQ Group 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 |
1 052
N/A
|
1 117
+6%
|
1 150
+3%
|
1 249
+9%
|
1 366
+9%
|
1 455
+6%
|
1 617
+11%
|
1 696
+5%
|
1 625
-4%
|
1 684
+4%
|
1 703
+1%
|
1 577
-7%
|
1 470
-7%
|
1 416
-4%
|
1 328
-6%
|
1 020
-23%
|
783
-23%
|
771
-2%
|
764
-1%
|
769
+1%
|
756
-2%
|
747
-1%
|
783
+5%
|
814
+4%
|
833
+2%
|
861
+3%
|
911
+6%
|
977
+7%
|
1 073
+10%
|
1 190
+11%
|
1 278
+7%
|
1 275
0%
|
1 320
+4%
|
1 394
+6%
|
1 581
+13%
|
1 790
+13%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(231)
|
(251)
|
(259)
|
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
|
|
Gross Profit |
821
N/A
|
866
+6%
|
891
+3%
|
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
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(751)
|
(802)
|
(796)
|
(1 136)
|
(1 235)
|
(1 314)
|
(1 459)
|
(1 532)
|
(1 505)
|
(1 562)
|
(1 557)
|
(1 415)
|
(1 310)
|
(1 243)
|
(1 159)
|
(899)
|
(672)
|
(660)
|
(655)
|
(660)
|
(649)
|
(637)
|
(668)
|
(694)
|
(713)
|
(746)
|
(789)
|
(847)
|
(947)
|
(1 057)
|
(1 138)
|
(1 155)
|
(1 187)
|
(1 228)
|
(1 401)
|
(1 575)
|
|
Selling, General & Administrative |
(499)
|
(543)
|
(513)
|
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
|
|
Depreciation & Amortization |
(46)
|
(46)
|
(47)
|
(43)
|
(38)
|
(40)
|
(42)
|
(44)
|
(46)
|
(44)
|
(45)
|
(47)
|
(40)
|
(34)
|
(32)
|
(30)
|
(26)
|
(25)
|
(26)
|
(25)
|
(28)
|
(29)
|
(30)
|
(32)
|
(32)
|
(33)
|
(37)
|
(46)
|
(53)
|
(58)
|
(61)
|
(63)
|
(62)
|
(64)
|
(75)
|
(86)
|
|
Other Operating Expenses |
(206)
|
(213)
|
(236)
|
(1 093)
|
(1 197)
|
(1 274)
|
(1 416)
|
(1 488)
|
(1 459)
|
(1 517)
|
(1 512)
|
(1 368)
|
(1 270)
|
(1 209)
|
(1 127)
|
(868)
|
(647)
|
(635)
|
(629)
|
(635)
|
(622)
|
(608)
|
(638)
|
(663)
|
(682)
|
(714)
|
(753)
|
(802)
|
(894)
|
(999)
|
(1 077)
|
(1 093)
|
(1 125)
|
(1 164)
|
(1 326)
|
(1 488)
|
|
Operating Income |
70
N/A
|
64
-8%
|
95
+47%
|
113
+19%
|
131
+16%
|
141
+8%
|
159
+13%
|
165
+4%
|
120
-27%
|
123
+2%
|
145
+19%
|
162
+12%
|
160
-2%
|
173
+8%
|
169
-3%
|
121
-28%
|
110
-9%
|
111
+0%
|
109
-2%
|
109
+1%
|
106
-3%
|
110
+3%
|
115
+4%
|
120
+4%
|
120
0%
|
114
-4%
|
122
+7%
|
130
+7%
|
126
-3%
|
133
+5%
|
140
+6%
|
120
-15%
|
133
+11%
|
166
+24%
|
180
+9%
|
216
+20%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(6)
|
(6)
|
(13)
|
(17)
|
(21)
|
(19)
|
(27)
|
(29)
|
(33)
|
(38)
|
(30)
|
(27)
|
(47)
|
(46)
|
(15)
|
(12)
|
(12)
|
(9)
|
(3)
|
0
|
1
|
0
|
1
|
(0)
|
1
|
0
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
4
|
(1)
|
(4)
|
(5)
|
(13)
|
|
Non-Reccuring Items |
0
|
0
|
5
|
(3)
|
(51)
|
(56)
|
(16)
|
(58)
|
(152)
|
(186)
|
(88)
|
3
|
203
|
195
|
(289)
|
(257)
|
(15)
|
(41)
|
0
|
0
|
(33)
|
(33)
|
16
|
31
|
25
|
14
|
0
|
13
|
(2)
|
(15)
|
(22)
|
(26)
|
(6)
|
53
|
18
|
(24)
|
|
Gain/Loss on Disposition of Assets |
9
|
(5)
|
3
|
(1)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
28
|
9
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
(0)
|
(1)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
1
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
16
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(5)
|
|
Pre-Tax Income |
73
N/A
|
53
-26%
|
89
+68%
|
92
+2%
|
51
-44%
|
62
+21%
|
114
+84%
|
76
-33%
|
(66)
N/A
|
(102)
-55%
|
27
N/A
|
138
+417%
|
316
+130%
|
323
+2%
|
(137)
N/A
|
(150)
-9%
|
84
N/A
|
61
-27%
|
105
+72%
|
109
+4%
|
90
-17%
|
93
+3%
|
132
+41%
|
150
+14%
|
145
-3%
|
128
-11%
|
123
-4%
|
142
+15%
|
123
-13%
|
136
+10%
|
146
+8%
|
107
-27%
|
126
+18%
|
213
+69%
|
192
-10%
|
173
-10%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||
Tax Provision |
(12)
|
(9)
|
(20)
|
(20)
|
(4)
|
(9)
|
(20)
|
(10)
|
3
|
(4)
|
(22)
|
(29)
|
(70)
|
(73)
|
4
|
9
|
(16)
|
(12)
|
12
|
12
|
8
|
13
|
(8)
|
(12)
|
(7)
|
(4)
|
(9)
|
(16)
|
(17)
|
(17)
|
(22)
|
(33)
|
(36)
|
(37)
|
(38)
|
(68)
|
|
Income from Continuing Operations |
60
|
45
|
69
|
72
|
47
|
54
|
94
|
66
|
(63)
|
(106)
|
5
|
108
|
246
|
250
|
(133)
|
(141)
|
68
|
49
|
117
|
121
|
99
|
106
|
123
|
138
|
138
|
124
|
114
|
126
|
107
|
119
|
125
|
74
|
90
|
176
|
154
|
106
|
|
Income to Minority Interest |
(2)
|
(2)
|
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) |
58
N/A
|
43
-27%
|
69
+62%
|
71
+3%
|
47
-33%
|
54
+13%
|
94
+75%
|
66
-29%
|
(63)
N/A
|
(106)
-68%
|
5
N/A
|
108
+2 066%
|
246
+127%
|
250
+1%
|
(133)
N/A
|
(136)
-2%
|
(13)
+91%
|
(42)
-230%
|
105
N/A
|
114
+9%
|
106
-7%
|
114
+7%
|
123
+9%
|
138
+12%
|
138
+0%
|
124
-10%
|
114
-8%
|
126
+11%
|
106
-16%
|
118
+11%
|
125
+5%
|
74
-40%
|
90
+21%
|
176
+96%
|
154
-12%
|
106
-32%
|
|
EPS (Diluted) |
0.1
N/A
|
0.07
-30%
|
0.1
+43%
|
0.1
N/A
|
0.07
-30%
|
0.08
+14%
|
0.14
+75%
|
0.1
-29%
|
-0.1
N/A
|
-0.16
-60%
|
0.01
N/A
|
0.16
+1 500%
|
0.38
+138%
|
0.39
+3%
|
-0.21
N/A
|
-0.22
-5%
|
-0.01
+95%
|
-0.06
-500%
|
0.16
N/A
|
0.2
+25%
|
0.17
-15%
|
0.19
+12%
|
0.21
+11%
|
0.24
+14%
|
0.24
N/A
|
0.22
-8%
|
0.2
-9%
|
0.22
+10%
|
0.19
-14%
|
0.21
+11%
|
0.22
+5%
|
0.13
-41%
|
0.16
+23%
|
0.3
+88%
|
0.27
-10%
|
0.18
-33%
|