RWS Holdings PLC
LSE:RWS
Income Statement
Earnings Waterfall
RWS Holdings PLC
Revenue
|
733.8m
GBP
|
Cost of Revenue
|
-394.3m
GBP
|
Gross Profit
|
339.5m
GBP
|
Operating Expenses
|
-346.4m
GBP
|
Operating Income
|
-6.9m
GBP
|
Other Expenses
|
-20.8m
GBP
|
Net Income
|
-27.7m
GBP
|
Income Statement
RWS Holdings PLC
Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | 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 |
16
N/A
|
31
+99%
|
33
+5%
|
36
+10%
|
38
+6%
|
41
+7%
|
44
+8%
|
46
+5%
|
51
+10%
|
54
+7%
|
54
0%
|
55
+3%
|
58
+5%
|
61
+5%
|
64
+5%
|
65
+3%
|
67
+2%
|
69
+3%
|
72
+4%
|
77
+8%
|
88
+13%
|
94
+7%
|
92
-2%
|
95
+3%
|
107
+12%
|
122
+14%
|
142
+16%
|
164
+16%
|
227
+38%
|
306
+35%
|
339
+11%
|
356
+5%
|
353
-1%
|
356
+1%
|
513
+44%
|
695
+36%
|
725
+4%
|
749
+3%
|
758
+1%
|
734
-3%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(9)
|
(16)
|
(17)
|
(21)
|
(23)
|
(24)
|
(26)
|
(27)
|
(30)
|
(32)
|
(30)
|
(30)
|
(32)
|
(33)
|
(35)
|
(37)
|
(38)
|
(40)
|
(41)
|
(46)
|
(52)
|
(57)
|
(56)
|
(58)
|
(63)
|
(70)
|
(80)
|
(92)
|
(134)
|
(187)
|
(206)
|
(213)
|
(213)
|
(216)
|
(292)
|
(381)
|
(395)
|
(399)
|
(405)
|
(394)
|
|
Gross Profit |
7
N/A
|
15
+129%
|
16
+3%
|
15
-5%
|
16
+6%
|
17
+6%
|
18
+10%
|
19
+6%
|
21
+6%
|
22
+9%
|
24
+8%
|
25
+5%
|
26
+2%
|
27
+6%
|
29
+5%
|
29
N/A
|
28
-1%
|
29
+3%
|
30
+4%
|
32
+5%
|
35
+11%
|
37
+4%
|
36
-3%
|
38
+5%
|
44
+16%
|
52
+20%
|
62
+19%
|
72
+16%
|
93
+30%
|
119
+27%
|
133
+12%
|
143
+7%
|
140
-2%
|
140
N/A
|
220
+58%
|
313
+42%
|
331
+6%
|
350
+6%
|
354
+1%
|
340
-4%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(10)
|
(10)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(12)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(13)
|
(17)
|
(17)
|
(17)
|
(17)
|
(20)
|
(26)
|
(33)
|
(38)
|
(53)
|
(75)
|
(79)
|
(81)
|
(80)
|
(88)
|
(171)
|
(257)
|
(265)
|
(264)
|
(271)
|
(346)
|
|
Selling, General & Administrative |
(4)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(12)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(13)
|
(17)
|
(17)
|
(17)
|
(17)
|
(20)
|
(26)
|
(33)
|
(38)
|
(53)
|
(75)
|
(79)
|
(81)
|
(80)
|
(88)
|
(171)
|
(257)
|
(266)
|
(264)
|
(271)
|
(346)
|
|
Depreciation & Amortization |
(0)
|
(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
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
3
N/A
|
5
+108%
|
6
+10%
|
6
+12%
|
7
+16%
|
8
+7%
|
9
+14%
|
10
+13%
|
11
+12%
|
13
+12%
|
14
+9%
|
13
-4%
|
12
-8%
|
13
+8%
|
15
+11%
|
16
+5%
|
15
-3%
|
16
+7%
|
19
+17%
|
19
+1%
|
19
-2%
|
20
+6%
|
19
-3%
|
21
+9%
|
24
+13%
|
27
+13%
|
29
+9%
|
34
+18%
|
40
+18%
|
44
+10%
|
54
+22%
|
62
+15%
|
60
-4%
|
51
-14%
|
49
-4%
|
56
+14%
|
66
+17%
|
86
+31%
|
82
-5%
|
(7)
N/A
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
(0)
|
(2)
|
(1)
|
(0)
|
(0)
|
(2)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
|
Non-Reccuring Items |
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
1
|
0
|
(0)
|
0
|
(0)
|
|
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
|
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
|
0
|
(0)
|
(0)
|
0
|
|
Pre-Tax Income |
1
N/A
|
3
+417%
|
6
+84%
|
7
+19%
|
8
+15%
|
8
+8%
|
10
+14%
|
11
+15%
|
12
+13%
|
14
+10%
|
15
+7%
|
14
-5%
|
13
-9%
|
14
+8%
|
15
+11%
|
16
+3%
|
16
-1%
|
17
+7%
|
19
+14%
|
21
+8%
|
20
-3%
|
20
-2%
|
20
N/A
|
21
+6%
|
22
+6%
|
25
+14%
|
29
+14%
|
34
+19%
|
38
+12%
|
40
+5%
|
49
+23%
|
58
+18%
|
56
-3%
|
59
+5%
|
57
-3%
|
55
-3%
|
64
+16%
|
83
+30%
|
79
-5%
|
(11)
N/A
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
1
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
0
|
1
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(9)
|
(11)
|
(11)
|
(12)
|
(13)
|
(12)
|
(12)
|
(15)
|
(14)
|
(15)
|
(21)
|
(19)
|
(17)
|
|
Income from Continuing Operations |
1
|
3
|
4
|
5
|
5
|
6
|
7
|
8
|
9
|
10
|
15
|
15
|
9
|
10
|
11
|
11
|
11
|
13
|
15
|
16
|
15
|
15
|
15
|
16
|
17
|
19
|
22
|
25
|
27
|
28
|
37
|
45
|
44
|
46
|
42
|
41
|
49
|
63
|
60
|
(28)
|
|
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
|
0
|
0
|
|
Net Income (Common) |
1
N/A
|
3
+155%
|
4
+36%
|
5
+18%
|
5
+16%
|
6
+13%
|
7
+20%
|
8
+18%
|
9
+7%
|
10
+7%
|
15
+56%
|
15
-3%
|
9
-37%
|
10
+7%
|
11
+11%
|
11
+3%
|
11
+2%
|
13
+12%
|
15
+14%
|
16
+10%
|
15
-4%
|
15
-1%
|
15
+1%
|
16
+1%
|
17
+6%
|
19
+17%
|
22
+13%
|
25
+12%
|
27
+8%
|
28
+7%
|
37
+31%
|
45
+22%
|
44
-3%
|
46
+6%
|
42
-9%
|
41
-2%
|
49
+20%
|
63
+27%
|
60
-4%
|
(28)
N/A
|
|
EPS (Diluted) |
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.07
+75%
|
0.07
N/A
|
0.04
-43%
|
0.04
N/A
|
0.05
+25%
|
0.06
+20%
|
0.06
N/A
|
0.06
N/A
|
0.07
+17%
|
0.08
+14%
|
0.07
-13%
|
0.07
N/A
|
0.07
N/A
|
0.07
N/A
|
0.08
+14%
|
0.09
+13%
|
0.1
+11%
|
0.11
+10%
|
0.11
N/A
|
0.1
-9%
|
0.14
+40%
|
0.16
+14%
|
0.16
N/A
|
0.17
+6%
|
0.11
-35%
|
0.11
N/A
|
0.13
+18%
|
0.16
+23%
|
0.15
-6%
|
-0.07
N/A
|