Reabold Resources PLC
LSE:RBD
Income Statement
Earnings Waterfall
Reabold Resources PLC
Revenue
|
0
GBP
|
Operating Expenses
|
-3.6m
GBP
|
Operating Income
|
-3.6m
GBP
|
Other Expenses
|
2.6m
GBP
|
Net Income
|
-979k
GBP
|
Income Statement
Reabold Resources PLC
Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||
Revenue |
12
N/A
|
17
+38%
|
22
+31%
|
28
+26%
|
36
+29%
|
44
+24%
|
47
+7%
|
43
-9%
|
38
-11%
|
32
-15%
|
28
-12%
|
28
+0%
|
9
-68%
|
9
+2%
|
0
N/A
|
(15)
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
|
1
+201%
|
1
+149%
|
2
+12%
|
1
-37%
|
1
-1%
|
1
+13%
|
1
N/A
|
1
-52%
|
0
N/A
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
(19)
|
(35)
|
(31)
|
(26)
|
(21)
|
(18)
|
(18)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6
N/A
|
12
+107%
|
12
+3%
|
12
+1%
|
12
-4%
|
11
-8%
|
10
-4%
|
5
-49%
|
5
-10%
|
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
+155%
|
1
+111%
|
1
-15%
|
0
-99%
|
(0)
N/A
|
(0)
-83%
|
(0)
-176%
|
(0)
+35%
|
0
N/A
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(11)
|
(16)
|
(21)
|
(26)
|
(34)
|
(23)
|
(9)
|
(10)
|
(11)
|
(10)
|
(10)
|
(10)
|
(6)
|
(5)
|
(1)
|
13
|
(1)
|
1
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
|
Selling, General & Administrative |
(11)
|
(16)
|
(21)
|
(26)
|
(34)
|
(23)
|
(9)
|
(10)
|
(11)
|
(10)
|
(10)
|
(10)
|
(6)
|
(5)
|
(1)
|
2
|
(1)
|
1
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Research & Development |
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
|
(0)
|
(1)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
1
N/A
|
1
+24%
|
1
+19%
|
1
+27%
|
2
+42%
|
2
+25%
|
2
+16%
|
2
-9%
|
2
-23%
|
2
-12%
|
1
-15%
|
1
-58%
|
(0)
N/A
|
(0)
-36%
|
(1)
-174%
|
(3)
-153%
|
(1)
+61%
|
1
N/A
|
(1)
N/A
|
(0)
+81%
|
(0)
+42%
|
(0)
+36%
|
(0)
-49%
|
(0)
-25%
|
(0)
+12%
|
(0)
-13%
|
(1)
-671%
|
(2)
-68%
|
(2)
-11%
|
(2)
+11%
|
(1)
+33%
|
(1)
+36%
|
(2)
-122%
|
(2)
-50%
|
(2)
+18%
|
(2)
-4%
|
(2)
-16%
|
(4)
-57%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(3)
|
(5)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(15)
|
(14)
|
9
|
9
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
5
|
7
|
|
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)
|
(0)
|
(0)
|
|
Pre-Tax Income |
1
N/A
|
1
+16%
|
1
+16%
|
1
+26%
|
2
+38%
|
2
+26%
|
3
+17%
|
2
-9%
|
2
-25%
|
1
-17%
|
1
-16%
|
0
-62%
|
(1)
N/A
|
(2)
-133%
|
(14)
-518%
|
(15)
-6%
|
8
N/A
|
10
+27%
|
(1)
N/A
|
(0)
+84%
|
(0)
+37%
|
(0)
+42%
|
(0)
-49%
|
(0)
-25%
|
(0)
+12%
|
(0)
-13%
|
(1)
-786%
|
(2)
-59%
|
(2)
-10%
|
(3)
-47%
|
(4)
-41%
|
(3)
+28%
|
(3)
+11%
|
(4)
-33%
|
(3)
+25%
|
(4)
-50%
|
(0)
+99%
|
(1)
-2 076%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
(1)
|
(2)
|
(14)
|
(15)
|
8
|
10
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(0)
|
(1)
|
|
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
|
0
|
0
|
|
Net Income (Common) |
1
N/A
|
1
+14%
|
1
+36%
|
1
+22%
|
1
+25%
|
2
+23%
|
2
+8%
|
2
-10%
|
1
-25%
|
1
-18%
|
1
-16%
|
0
-63%
|
(6)
N/A
|
(7)
-23%
|
(14)
-98%
|
(15)
-6%
|
8
N/A
|
10
+27%
|
(1)
N/A
|
(0)
+84%
|
(0)
+37%
|
(0)
+42%
|
(0)
-49%
|
(0)
-25%
|
(0)
+12%
|
(0)
-13%
|
(1)
-786%
|
(2)
-59%
|
(2)
-10%
|
(3)
-47%
|
(4)
-41%
|
(3)
+28%
|
(3)
+11%
|
(4)
-33%
|
(3)
+25%
|
(4)
-50%
|
(0)
+99%
|
(1)
-2 076%
|
|
EPS (Diluted) |
0.11
N/A
|
0.14
+27%
|
0.19
+36%
|
0.22
+16%
|
0.25
+14%
|
0.28
+12%
|
0.28
N/A
|
0.25
-11%
|
0.18
-28%
|
0.15
-17%
|
0.13
-13%
|
0.04
-69%
|
-0.81
N/A
|
-1.02
-26%
|
-2.03
-99%
|
-2.15
-6%
|
0.72
N/A
|
0.14
-81%
|
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
|