Record PLC
LSE:REC
Income Statement
Earnings Waterfall
Record PLC
Revenue
|
44.1m
GBP
|
Cost of Revenue
|
-60k
GBP
|
Gross Profit
|
44m
GBP
|
Operating Expenses
|
-31m
GBP
|
Operating Income
|
13.1m
GBP
|
Other Expenses
|
-3.2m
GBP
|
Net Income
|
9.9m
GBP
|
Income Statement
Record PLC
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 |
66
N/A
|
49
-26%
|
47
-4%
|
38
-19%
|
33
-12%
|
32
-4%
|
28
-12%
|
24
-14%
|
21
-16%
|
18
-12%
|
19
+3%
|
20
+6%
|
20
+1%
|
20
+1%
|
21
+5%
|
21
+2%
|
21
-1%
|
21
+2%
|
23
+7%
|
24
+6%
|
24
-2%
|
24
+2%
|
25
+3%
|
24
-5%
|
26
+8%
|
26
+2%
|
25
-2%
|
30
+18%
|
35
+18%
|
41
+16%
|
45
+9%
|
44
-1%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||
Cost of Revenue |
(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 |
66
N/A
|
49
-26%
|
47
-4%
|
38
-19%
|
33
-12%
|
32
-4%
|
28
-12%
|
24
-14%
|
20
-16%
|
18
-12%
|
18
+3%
|
20
+6%
|
20
+2%
|
20
+1%
|
21
+4%
|
21
+1%
|
21
-1%
|
21
+2%
|
23
+7%
|
24
+6%
|
24
-2%
|
24
+2%
|
25
+3%
|
23
-5%
|
25
+8%
|
26
+1%
|
25
-3%
|
30
+18%
|
35
+18%
|
41
+17%
|
45
+9%
|
44
-1%
|
|
Operating Income | |||||||||||||||||||||||||||||||||
Operating Expenses |
(27)
|
(21)
|
(21)
|
(18)
|
(17)
|
(17)
|
(16)
|
(15)
|
(13)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(16)
|
(17)
|
(19)
|
(18)
|
(21)
|
(24)
|
(28)
|
(29)
|
(31)
|
|
Selling, General & Administrative |
(27)
|
(21)
|
(21)
|
(18)
|
(17)
|
(17)
|
(16)
|
(15)
|
(13)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(19)
|
(18)
|
(21)
|
(23)
|
(28)
|
(30)
|
(30)
|
|
Depreciation & Amortization |
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)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
Other Operating Expenses |
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
|
(0)
|
1
|
(0)
|
0
|
(0)
|
1
|
(1)
|
|
Operating Income |
39
N/A
|
28
-30%
|
26
-6%
|
19
-25%
|
16
-16%
|
15
-7%
|
12
-20%
|
9
-25%
|
7
-26%
|
6
-17%
|
6
+5%
|
6
+5%
|
6
+2%
|
7
+8%
|
8
+9%
|
7
-4%
|
7
-6%
|
7
+5%
|
8
+9%
|
8
+3%
|
7
-9%
|
8
+3%
|
8
+5%
|
7
-12%
|
8
+20%
|
7
-15%
|
7
-3%
|
9
+25%
|
11
+30%
|
13
+16%
|
15
+16%
|
13
-14%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
(1)
|
0
|
|
Pre-Tax Income |
40
N/A
|
29
-29%
|
27
-7%
|
20
-25%
|
17
-17%
|
15
-7%
|
13
-19%
|
9
-26%
|
7
-28%
|
6
-15%
|
6
+7%
|
6
+5%
|
7
+2%
|
7
+8%
|
8
+9%
|
7
-4%
|
7
-6%
|
7
+4%
|
8
+9%
|
8
+2%
|
7
-9%
|
8
+3%
|
8
+5%
|
7
-11%
|
8
+9%
|
7
-7%
|
6
-14%
|
9
+42%
|
11
+25%
|
13
+22%
|
15
+10%
|
13
-9%
|
|
Net Income | |||||||||||||||||||||||||||||||||
Tax Provision |
(12)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
Income from Continuing Operations |
28
|
20
|
19
|
14
|
12
|
11
|
9
|
7
|
5
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
5
|
6
|
6
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
7
|
9
|
11
|
11
|
10
|
|
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
|
|
Net Income (Common) |
28
N/A
|
20
-27%
|
19
-5%
|
14
-25%
|
12
-17%
|
11
-8%
|
9
-19%
|
7
-25%
|
5
-27%
|
4
-14%
|
4
+3%
|
5
+12%
|
5
+11%
|
5
+1%
|
6
+5%
|
6
+5%
|
6
-9%
|
5
-1%
|
6
+16%
|
7
+6%
|
6
-8%
|
6
0%
|
6
+5%
|
6
-11%
|
6
+12%
|
6
-6%
|
5
-11%
|
7
+35%
|
9
+20%
|
11
+26%
|
11
+5%
|
10
-13%
|
|
EPS (Diluted) |
0.12
N/A
|
0.09
-25%
|
0.09
N/A
|
0.07
-22%
|
0.06
-14%
|
0.05
-17%
|
0.04
-20%
|
0.03
-25%
|
0.02
-33%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.02
-33%
|
0.03
+50%
|
0.02
-33%
|
0.03
+50%
|
0.04
+33%
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.05
+25%
|
0.06
+20%
|
0.05
-17%
|