Sportech PLC
LSE:SPO
Income Statement
Earnings Waterfall
Sportech PLC
Revenue
|
27m
GBP
|
Cost of Revenue
|
-12m
GBP
|
Gross Profit
|
15m
GBP
|
Operating Expenses
|
-13.9m
GBP
|
Operating Income
|
1.1m
GBP
|
Other Expenses
|
-454k
GBP
|
Net Income
|
667k
GBP
|
Income Statement
Sportech PLC
Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Jan-2006 | Jul-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 |
256
N/A
|
330
+29%
|
427
+29%
|
497
+16%
|
497
0%
|
491
-1%
|
267
-46%
|
61
-77%
|
59
-3%
|
60
+1%
|
68
+14%
|
72
+6%
|
68
-6%
|
65
-4%
|
61
-6%
|
71
+17%
|
100
+40%
|
118
+18%
|
119
+0%
|
108
-9%
|
104
-3%
|
110
+6%
|
109
-2%
|
104
-4%
|
103
-2%
|
100
-2%
|
84
-16%
|
65
-23%
|
64
-2%
|
66
+4%
|
64
-3%
|
63
-1%
|
65
+2%
|
65
+0%
|
41
-37%
|
17
-57%
|
21
+20%
|
23
+10%
|
22
-4%
|
26
+18%
|
27
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(200)
|
(276)
|
(372)
|
(440)
|
(442)
|
(440)
|
(221)
|
(17)
|
(16)
|
(16)
|
(17)
|
(17)
|
(15)
|
(15)
|
(14)
|
(25)
|
(50)
|
(65)
|
(66)
|
(60)
|
(58)
|
(61)
|
(60)
|
(58)
|
(59)
|
(58)
|
(55)
|
(20)
|
(2)
|
(19)
|
(18)
|
(18)
|
(19)
|
(18)
|
(12)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
|
Gross Profit |
56
N/A
|
55
-2%
|
55
+1%
|
57
+3%
|
55
-4%
|
51
-7%
|
46
-10%
|
44
-5%
|
43
-3%
|
44
+3%
|
51
+16%
|
55
+8%
|
52
-4%
|
50
-4%
|
47
-6%
|
46
-2%
|
50
+9%
|
54
+6%
|
52
-2%
|
48
-9%
|
46
-3%
|
49
+6%
|
49
-1%
|
46
-5%
|
44
-5%
|
42
-4%
|
29
-32%
|
45
+57%
|
62
+37%
|
48
-22%
|
46
-3%
|
46
-1%
|
46
+0%
|
47
+2%
|
28
-40%
|
9
-69%
|
11
+21%
|
11
+9%
|
11
-5%
|
14
+30%
|
15
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(44)
|
(44)
|
(40)
|
(40)
|
(39)
|
(34)
|
(28)
|
(25)
|
(25)
|
(25)
|
(31)
|
(35)
|
(34)
|
(37)
|
(37)
|
(35)
|
(38)
|
(39)
|
(38)
|
(35)
|
(34)
|
(38)
|
(38)
|
(61)
|
(46)
|
(34)
|
(30)
|
(43)
|
(81)
|
(46)
|
(64)
|
(45)
|
(46)
|
(48)
|
(37)
|
(15)
|
(9)
|
(11)
|
(13)
|
(14)
|
(14)
|
|
Selling, General & Administrative |
(35)
|
(35)
|
(35)
|
(40)
|
(39)
|
(34)
|
(29)
|
(25)
|
(25)
|
(25)
|
(29)
|
(32)
|
(31)
|
(31)
|
(29)
|
(29)
|
(30)
|
(29)
|
(27)
|
(24)
|
(29)
|
(25)
|
(73)
|
(23)
|
(19)
|
(26)
|
(13)
|
(36)
|
(81)
|
(42)
|
(62)
|
(41)
|
(40)
|
(40)
|
(30)
|
(11)
|
(8)
|
(13)
|
(13)
|
(11)
|
(10)
|
|
Depreciation & Amortization |
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(3)
|
(7)
|
(8)
|
(6)
|
(8)
|
(10)
|
(11)
|
(11)
|
0
|
(13)
|
0
|
(38)
|
0
|
(9)
|
0
|
(7)
|
0
|
(5)
|
(2)
|
(5)
|
(6)
|
(8)
|
(7)
|
(5)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
|
Other Operating Expenses |
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
35
|
0
|
(27)
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
2
|
0
|
(0)
|
|
Operating Income |
13
N/A
|
11
-15%
|
16
+44%
|
17
+8%
|
16
-2%
|
17
+5%
|
18
+2%
|
18
+5%
|
17
-6%
|
19
+8%
|
20
+6%
|
20
+2%
|
19
-7%
|
13
-31%
|
10
-19%
|
12
+11%
|
13
+10%
|
15
+15%
|
14
-3%
|
13
-8%
|
12
-9%
|
12
-3%
|
11
-5%
|
(15)
N/A
|
(2)
+85%
|
8
N/A
|
(2)
N/A
|
2
N/A
|
(20)
N/A
|
1
N/A
|
(18)
N/A
|
1
N/A
|
0
-82%
|
(1)
N/A
|
(9)
-956%
|
(7)
+23%
|
2
N/A
|
0
-82%
|
(2)
N/A
|
0
N/A
|
1
+405%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(7)
|
(6)
|
(3)
|
(4)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(3)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
Non-Reccuring Items |
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(16)
|
(14)
|
(3)
|
(3)
|
(0)
|
(2)
|
(7)
|
(6)
|
(25)
|
(32)
|
(10)
|
(3)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
85
|
(2)
|
(96)
|
6
|
4
|
64
|
87
|
(21)
|
(5)
|
(4)
|
(5)
|
(7)
|
(6)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Gain/Loss on Disposition of Assets |
2
|
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
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(2)
|
(1)
|
0
|
(0)
|
2
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
6
N/A
|
4
-39%
|
8
+120%
|
8
+6%
|
5
-37%
|
(6)
N/A
|
(3)
+53%
|
9
N/A
|
8
-10%
|
12
+41%
|
11
-3%
|
7
-37%
|
7
+3%
|
(17)
N/A
|
(28)
-65%
|
(6)
+79%
|
4
N/A
|
8
+116%
|
8
-6%
|
1
-83%
|
1
-46%
|
5
+643%
|
90
+1 638%
|
(20)
N/A
|
(100)
-400%
|
10
N/A
|
1
-90%
|
64
+6 261%
|
64
+1%
|
(23)
N/A
|
(23)
-1%
|
(3)
+89%
|
(5)
-69%
|
(8)
-87%
|
(15)
-78%
|
(12)
+20%
|
(3)
+78%
|
(0)
+91%
|
(2)
-830%
|
(1)
+59%
|
(0)
+53%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(4)
|
(4)
|
(3)
|
(2)
|
1
|
0
|
(2)
|
(2)
|
(4)
|
(3)
|
(2)
|
(2)
|
5
|
6
|
(0)
|
(2)
|
(3)
|
(3)
|
(1)
|
(0)
|
(2)
|
(20)
|
(1)
|
14
|
(3)
|
1
|
(17)
|
(17)
|
0
|
0
|
(2)
|
(2)
|
(6)
|
(6)
|
1
|
1
|
(0)
|
0
|
(0)
|
(0)
|
|
Income from Continuing Operations |
3
|
(0)
|
4
|
6
|
4
|
(6)
|
(3)
|
8
|
6
|
8
|
8
|
5
|
5
|
(12)
|
(22)
|
(6)
|
2
|
5
|
5
|
1
|
0
|
3
|
70
|
(21)
|
(86)
|
7
|
2
|
47
|
47
|
(23)
|
(23)
|
(5)
|
(6)
|
(14)
|
(21)
|
(11)
|
(2)
|
(0)
|
(2)
|
(1)
|
(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
|
0
|
0
|
0
|
|
Net Income (Common) |
3
N/A
|
(0)
N/A
|
4
N/A
|
6
+40%
|
4
-38%
|
(6)
N/A
|
4
N/A
|
14
+271%
|
6
-55%
|
8
+29%
|
8
-2%
|
5
-35%
|
5
+4%
|
(12)
N/A
|
(22)
-77%
|
(6)
+71%
|
2
N/A
|
5
+189%
|
5
-4%
|
1
-74%
|
1
-62%
|
3
+580%
|
71
+1 991%
|
(21)
N/A
|
(86)
-305%
|
7
N/A
|
4
-34%
|
13
+197%
|
8
-38%
|
(24)
N/A
|
(22)
+10%
|
(3)
+87%
|
(4)
-36%
|
(14)
-272%
|
(23)
-61%
|
(13)
+45%
|
25
N/A
|
35
+40%
|
10
-72%
|
0
-98%
|
1
+292%
|
|
EPS (Diluted) |
0.06
N/A
|
0
N/A
|
0.06
N/A
|
0.09
+50%
|
0.06
-33%
|
-0.1
N/A
|
0.06
N/A
|
0.22
+267%
|
0.1
-55%
|
0.13
+30%
|
0.07
-46%
|
0.05
-29%
|
0.06
+20%
|
-0.12
N/A
|
-0.15
-25%
|
-0.04
+73%
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0.35
+1 650%
|
-0.1
N/A
|
-0.42
-320%
|
0.03
N/A
|
0.01
-67%
|
0.06
+500%
|
0.04
-33%
|
-0.12
N/A
|
-0.12
N/A
|
-0.03
+75%
|
-0.03
N/A
|
-0.08
-167%
|
-0.11
-38%
|
-0.67
-509%
|
0.13
N/A
|
2.03
+1 462%
|
0.97
-52%
|
0.01
-99%
|
0.06
+500%
|