Seeing Machines Ltd
LSE:SEE
Income Statement
Earnings Waterfall
Seeing Machines Ltd
Revenue
|
59.1m
USD
|
Cost of Revenue
|
-35.1m
USD
|
Gross Profit
|
24m
USD
|
Operating Expenses
|
-50m
USD
|
Operating Income
|
-26m
USD
|
Other Expenses
|
-3.9m
USD
|
Net Income
|
-29.9m
USD
|
Income Statement
Seeing Machines Ltd
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||
Revenue |
3
N/A
|
3
+3%
|
3
-11%
|
3
-3%
|
4
+59%
|
6
+33%
|
5
-16%
|
4
-11%
|
4
-4%
|
6
+40%
|
7
+18%
|
6
-14%
|
7
+16%
|
9
+23%
|
12
+35%
|
13
+8%
|
17
+32%
|
15
-8%
|
13
-16%
|
38
+195%
|
34
-12%
|
8
-77%
|
14
+80%
|
25
+78%
|
31
+22%
|
30
-2%
|
32
+6%
|
34
+6%
|
26
-24%
|
42
+65%
|
31
-27%
|
45
+45%
|
39
-13%
|
48
+22%
|
58
+21%
|
59
+2%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(7)
|
(7)
|
(9)
|
(6)
|
(6)
|
(13)
|
(17)
|
(23)
|
(20)
|
(13)
|
(18)
|
(16)
|
(27)
|
(17)
|
(23)
|
(21)
|
(22)
|
(29)
|
(35)
|
|
Gross Profit |
2
N/A
|
3
+7%
|
2
-10%
|
2
-6%
|
3
+60%
|
5
+35%
|
3
-31%
|
3
-18%
|
3
+19%
|
4
+26%
|
5
+22%
|
4
-16%
|
4
+5%
|
5
+24%
|
8
+40%
|
8
+6%
|
10
+26%
|
8
-17%
|
6
-31%
|
29
+410%
|
27
-6%
|
2
-94%
|
1
-60%
|
8
+1 008%
|
8
-2%
|
10
+30%
|
19
+87%
|
15
-17%
|
9
-40%
|
15
+64%
|
14
-10%
|
22
+60%
|
18
-20%
|
26
+46%
|
29
+13%
|
24
-17%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(9)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(8)
|
(12)
|
(16)
|
(21)
|
(23)
|
(25)
|
(29)
|
(29)
|
(38)
|
(46)
|
(58)
|
(61)
|
(58)
|
(39)
|
(49)
|
(25)
|
(33)
|
(37)
|
(41)
|
(44)
|
(50)
|
|
Selling, General & Administrative |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(11)
|
(15)
|
(17)
|
(16)
|
(18)
|
(18)
|
(21)
|
(25)
|
(26)
|
(28)
|
(25)
|
(27)
|
(18)
|
(22)
|
(14)
|
(19)
|
(18)
|
(19)
|
(19)
|
(21)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(7)
|
(9)
|
(10)
|
(12)
|
(16)
|
(20)
|
(20)
|
(30)
|
(36)
|
(31)
|
(20)
|
(24)
|
(6)
|
(6)
|
(11)
|
(13)
|
(11)
|
(13)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
3
|
(5)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
1
|
9
|
8
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(5)
|
(9)
|
(8)
|
(9)
|
(13)
|
(16)
|
|
Operating Income |
(0)
N/A
|
(0)
-200%
|
(0)
-124%
|
(1)
-62%
|
0
N/A
|
1
+239%
|
2
+50%
|
(6)
N/A
|
(2)
+72%
|
(2)
N/A
|
(2)
-3%
|
(2)
-34%
|
(2)
+27%
|
(1)
+42%
|
1
N/A
|
0
-98%
|
(2)
N/A
|
(7)
-233%
|
(15)
-105%
|
6
N/A
|
2
-60%
|
(27)
N/A
|
(28)
-3%
|
(30)
-8%
|
(39)
-29%
|
(48)
-24%
|
(42)
+12%
|
(42)
0%
|
(30)
+29%
|
(34)
-14%
|
(12)
+66%
|
(12)
+0%
|
(20)
-68%
|
(15)
+21%
|
(15)
+5%
|
(26)
-78%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
1
|
3
|
2
|
1
|
0
|
(1)
|
(1)
|
3
|
4
|
0
|
0
|
(0)
|
(3)
|
(0)
|
2
|
1
|
2
|
(1)
|
(4)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(4)
|
(5)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(0)
N/A
|
(0)
-62%
|
(0)
-124%
|
(1)
-62%
|
0
N/A
|
1
+239%
|
(6)
N/A
|
(6)
-14%
|
(2)
+72%
|
(2)
-20%
|
(2)
-3%
|
(2)
-9%
|
(2)
+27%
|
(1)
+36%
|
1
N/A
|
0
-95%
|
(3)
N/A
|
(6)
-138%
|
(12)
-87%
|
4
N/A
|
(2)
N/A
|
(27)
-1 590%
|
(29)
-6%
|
(31)
-9%
|
(36)
-16%
|
(44)
-22%
|
(42)
+5%
|
(42)
-1%
|
(29)
+31%
|
(37)
-28%
|
(11)
+70%
|
(10)
+9%
|
(19)
-84%
|
(13)
+30%
|
(16)
-20%
|
(30)
-93%
|
|
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
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
|
Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
(6)
|
(6)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
0
|
(3)
|
(6)
|
(12)
|
4
|
(2)
|
(27)
|
(30)
|
(32)
|
(36)
|
(44)
|
(42)
|
(42)
|
(30)
|
(39)
|
(11)
|
(11)
|
(19)
|
(13)
|
(16)
|
(30)
|
|
Income to Minority Interest |
0
|
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
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(0)
N/A
|
(0)
-62%
|
(0)
-124%
|
(1)
-62%
|
0
N/A
|
1
+239%
|
(6)
N/A
|
(6)
-14%
|
(2)
+72%
|
(2)
-20%
|
(2)
-3%
|
(2)
-9%
|
(2)
+27%
|
(1)
+36%
|
1
N/A
|
0
-95%
|
(3)
N/A
|
(6)
-133%
|
(11)
-79%
|
4
N/A
|
(2)
N/A
|
(27)
-1 456%
|
(30)
-10%
|
(32)
-9%
|
(36)
-12%
|
(44)
-22%
|
(42)
+5%
|
(42)
-1%
|
(30)
+29%
|
(39)
-29%
|
(11)
+70%
|
(11)
+6%
|
(19)
-72%
|
(13)
+30%
|
(16)
-19%
|
(30)
-92%
|
|
EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
-0.02
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
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.01
+67%
|
-0.02
-100%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|