Synectics PLC
LSE:SNX
Income Statement
Earnings Waterfall
Synectics PLC
Revenue
|
49.1m
GBP
|
Cost of Revenue
|
-29.1m
GBP
|
Gross Profit
|
20m
GBP
|
Operating Expenses
|
-17m
GBP
|
Operating Income
|
3.1m
GBP
|
Other Expenses
|
-893k
GBP
|
Net Income
|
2.2m
GBP
|
Income Statement
Synectics PLC
Nov-2003 | May-2004 | Nov-2004 | May-2005 | Nov-2005 | May-2006 | Nov-2006 | May-2007 | Nov-2007 | May-2008 | Nov-2008 | May-2009 | Nov-2009 | May-2010 | Nov-2010 | May-2011 | Nov-2011 | May-2012 | Nov-2012 | May-2013 | Nov-2013 | May-2014 | Nov-2014 | May-2015 | Nov-2015 | May-2016 | Nov-2016 | May-2017 | Nov-2017 | May-2018 | Nov-2018 | May-2019 | Nov-2019 | May-2020 | Nov-2020 | May-2021 | Nov-2021 | May-2022 | Nov-2022 | May-2023 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
18
N/A
|
18
+2%
|
24
+31%
|
27
+13%
|
32
+19%
|
50
+56%
|
63
+26%
|
66
+5%
|
71
+8%
|
79
+11%
|
79
0%
|
71
-11%
|
65
-9%
|
63
-3%
|
61
-2%
|
62
+2%
|
69
+11%
|
73
+6%
|
77
+5%
|
79
+3%
|
82
+4%
|
73
-11%
|
65
-12%
|
65
+1%
|
69
+5%
|
68
-1%
|
71
+4%
|
72
+2%
|
70
-3%
|
71
+2%
|
71
+0%
|
70
-2%
|
69
-2%
|
58
-15%
|
45
-23%
|
44
-2%
|
37
-16%
|
34
-8%
|
39
+16%
|
38
-2%
|
49
+29%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(13)
|
(12)
|
(16)
|
(18)
|
(22)
|
(34)
|
(43)
|
(44)
|
(49)
|
(58)
|
(58)
|
(51)
|
(45)
|
(43)
|
(42)
|
(43)
|
(47)
|
(48)
|
(50)
|
(53)
|
(56)
|
(52)
|
(46)
|
(45)
|
(47)
|
(46)
|
(47)
|
(47)
|
(46)
|
(47)
|
(47)
|
(47)
|
(45)
|
(38)
|
(30)
|
(29)
|
(22)
|
(19)
|
(22)
|
(21)
|
(29)
|
|
Gross Profit |
5
N/A
|
7
+24%
|
8
+25%
|
9
+7%
|
10
+13%
|
15
+55%
|
20
+31%
|
22
+10%
|
22
-1%
|
21
-2%
|
21
-3%
|
20
-5%
|
20
0%
|
20
0%
|
20
+0%
|
20
-1%
|
22
+13%
|
25
+15%
|
27
+5%
|
27
0%
|
27
+0%
|
21
-20%
|
19
-12%
|
20
+8%
|
21
+5%
|
22
+3%
|
24
+9%
|
25
+5%
|
24
-5%
|
24
+2%
|
24
-2%
|
23
-3%
|
23
+0%
|
20
-14%
|
15
-27%
|
14
-3%
|
14
-1%
|
15
+4%
|
17
+14%
|
17
+1%
|
20
+19%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(13)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(20)
|
(20)
|
(18)
|
(17)
|
(18)
|
(19)
|
(23)
|
(22)
|
(20)
|
(20)
|
(20)
|
(21)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(21)
|
(21)
|
(21)
|
(21)
|
(20)
|
(20)
|
(15)
|
(14)
|
(16)
|
(16)
|
(17)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(21)
|
(0)
|
(20)
|
(0)
|
(21)
|
0
|
(21)
|
0
|
(21)
|
0
|
(21)
|
0
|
(20)
|
0
|
(15)
|
0
|
(16)
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
(0)
|
(0)
|
(0)
|
(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
|
0
|
|
Other Operating Expenses |
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(12)
|
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(20)
|
(20)
|
(17)
|
(17)
|
(17)
|
(19)
|
(22)
|
(22)
|
(20)
|
(19)
|
(20)
|
0
|
(20)
|
0
|
(20)
|
0
|
(21)
|
0
|
(21)
|
0
|
(21)
|
0
|
(21)
|
0
|
(20)
|
0
|
(14)
|
0
|
(16)
|
(17)
|
|
Operating Income |
1
N/A
|
2
+36%
|
2
+16%
|
2
-2%
|
2
-22%
|
2
+44%
|
3
+40%
|
4
+34%
|
5
+14%
|
4
-16%
|
3
-38%
|
0
-93%
|
(0)
N/A
|
2
N/A
|
2
+10%
|
2
-17%
|
3
+66%
|
3
-15%
|
5
+67%
|
6
+34%
|
7
+12%
|
1
-86%
|
(2)
N/A
|
1
N/A
|
1
+128%
|
1
-17%
|
3
+118%
|
4
+41%
|
3
-17%
|
3
-13%
|
3
+8%
|
2
-32%
|
3
+29%
|
(1)
N/A
|
(5)
-403%
|
(6)
-13%
|
(1)
+86%
|
1
N/A
|
1
+120%
|
1
-38%
|
3
+347%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
4
|
4
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(4)
|
(4)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
(1)
|
(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
|
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
|
0
|
|
Pre-Tax Income |
1
N/A
|
2
+36%
|
2
+19%
|
2
-1%
|
1
-46%
|
1
+6%
|
3
+114%
|
4
+61%
|
5
+13%
|
4
-12%
|
3
-33%
|
0
-84%
|
(0)
N/A
|
1
N/A
|
1
+23%
|
2
+29%
|
2
+40%
|
2
N/A
|
5
+91%
|
6
+33%
|
7
+6%
|
1
-89%
|
(4)
N/A
|
(1)
+67%
|
1
N/A
|
1
+66%
|
2
+130%
|
3
+56%
|
2
-20%
|
3
+6%
|
2
-18%
|
2
-11%
|
2
-18%
|
(2)
N/A
|
(6)
-224%
|
(5)
+23%
|
(1)
+88%
|
1
N/A
|
0
-48%
|
1
+40%
|
3
+423%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
2
|
1
|
0
|
(0)
|
0
|
0
|
(0)
|
|
Income from Continuing Operations |
1
|
1
|
2
|
2
|
1
|
1
|
2
|
3
|
4
|
3
|
2
|
0
|
(0)
|
1
|
1
|
1
|
2
|
1
|
3
|
5
|
5
|
1
|
(3)
|
(2)
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
(1)
|
(5)
|
(3)
|
(0)
|
0
|
1
|
1
|
2
|
|
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
|
0
|
|
Net Income (Common) |
1
N/A
|
1
+21%
|
2
+18%
|
2
+33%
|
1
-34%
|
1
-18%
|
2
+91%
|
3
+44%
|
4
+10%
|
3
-7%
|
2
-29%
|
0
-89%
|
(0)
N/A
|
1
N/A
|
1
+13%
|
1
+23%
|
2
+30%
|
1
-7%
|
3
+128%
|
5
+38%
|
5
+6%
|
1
-87%
|
(3)
N/A
|
(2)
+53%
|
0
N/A
|
1
+63%
|
1
+123%
|
2
+60%
|
2
-11%
|
2
-3%
|
2
-25%
|
2
+3%
|
2
+3%
|
(1)
N/A
|
(5)
-283%
|
(3)
+28%
|
(0)
+86%
|
0
N/A
|
1
+246%
|
2
+11%
|
2
+33%
|
|
EPS (Diluted) |
0.16
N/A
|
0.16
N/A
|
0.16
N/A
|
0.19
+19%
|
0.13
-32%
|
0.08
-38%
|
0.15
+88%
|
0.21
+40%
|
0.23
+10%
|
0.22
-4%
|
0.15
-32%
|
0.01
-93%
|
-0.02
N/A
|
0.05
N/A
|
0.06
+20%
|
0.08
+33%
|
0.1
+25%
|
0.09
-10%
|
0.21
+133%
|
0.29
+38%
|
0.3
+3%
|
0.04
-87%
|
-0.21
N/A
|
-0.1
+52%
|
0.02
N/A
|
0.04
+100%
|
0.09
+125%
|
0.14
+56%
|
0.12
-14%
|
0.12
N/A
|
0.09
-25%
|
0.09
N/A
|
0.1
+11%
|
-0.07
N/A
|
-0.28
-300%
|
-0.2
+29%
|
-0.03
+85%
|
0.02
N/A
|
0.08
+300%
|
0.09
+13%
|
0.13
+44%
|