Income Statement

Revenue

-4%

+57%

10Y

Currency: GBP

	Mar-2001	Sep-2001	Mar-2002	Sep-2002	Mar-2003	Sep-2003	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	Mar-2024	Sep-2024	Mar-2025	Sep-2025
Revenue
Interest Expense	102	113	120	98	105	83	103	137	188	200	211	226	231	228	236	281	367	406	432	464	285	349	268	286	305	299	306	283	263	264	272	282	292	306	339	351	346	357	365	370	368	367	356	341	375	367	293	267	292	305
Revenue	3 585 N/A	3 893 +9%	4 006 +3%	4 023 +0%	4 065 +1%	4 207 +3%	5 124 +22%	5 866 +14%	7 425 +27%	8 601 +16%	10 145 +18%	10 662 +5%	11 867 +11%	13 116 +11%	15 256 +16%	18 796 +23%	25 424 +35%	24 279 -5%	21 550 -11%	24 170 +12%	28 334 +17%	29 464 +4%	31 724 +8%	31 337 -1%	28 305 -10%	30 474 +8%	30 585 +0%	29 425 -4%	31 654 +8%	33 073 +4%	28 781 -13%	26 213 -9%	29 038 +11%	28 495 -2%	27 250 -4%	19 849 -27%	7 302 -63%	7 036 -4%	6 801 -3%	6 564 -3%	6 826 +4%	7 554 +11%	8 608 +14%	10 694 +24%	12 491 +17%	11 652 -7%	10 457 -10%	10 126 -3%	10 132 +0%	10 307 +2%
Gross Profit
Cost of Revenue	0	0	(2 989)	0	(3 089)	0	(4 100)	0	(6 257)	(7 396)	(8 816)	(9 159)	(10 248)	(11 306)	(13 510)	(17 428)	(23 553)	(22 177)	(19 466)	(22 104)	(26 094)	(27 254)	(30 125)	(29 512)	(26 304)	(28 175)	(28 293)	(27 149)	(29 183)	(30 656)	(25 891)	(22 893)	(25 594)	(25 408)	(24 974)	(18 408)	(5 911)	(4 871)	(4 784)	(4 369)	(4 134)	(3 639)	(4 213)	(9 153)	(12 650)	(9 823)	(6 107)	(5 468)	(6 268)	(6 602)
Gross Profit	0 N/A	0 N/A	1 016 N/A	0 N/A	976 N/A	0 N/A	1 024 N/A	0 N/A	1 167 N/A	1 204 +3%	1 329 +10%	1 503 +13%	1 619 +8%	1 810 +12%	1 747 -3%	1 369 -22%	1 872 +37%	2 101 +12%	2 084 -1%	2 066 -1%	2 240 +8%	2 210 -1%	1 599 -28%	1 825 +14%	2 001 +10%	2 300 +15%	2 293 0%	2 276 -1%	2 472 +9%	2 416 -2%	2 891 +20%	3 320 +15%	3 444 +4%	3 087 -10%	2 277 -26%	1 441 -37%	1 391 -3%	2 165 +56%	2 016 -7%	2 196 +9%	2 692 +23%	3 915 +45%	4 395 +12%	1 541 -65%	(160) N/A	1 829 N/A	4 350 +138%	4 658 +7%	3 864 -17%	3 704 -4%
Operating Income
Operating Expenses	(3 020)	(3 317)	(415)	(3 417)	(372)	(3 609)	(395)	(5 186)	(297)	(270)	(483)	(460)	(558)	(514)	(606)	(562)	(577)	(587)	(723)	(1 031)	(886)	(650)	(1 122)	(1 256)	(1 229)	(1 258)	(1 299)	(1 278)	(1 315)	(1 317)	(1 427)	(1 478)	(1 671)	(1 473)	(1 109)	(1 019)	(916)	(979)	(996)	(837)	(929)	(979)	(1 052)	(1 131)	(417)	(473)	(1 461)	(1 572)	(1 635)	(1 695)
Selling, General & Administrative	0	0	(403)	0	(358)	0	(380)	(195)	(408)	(422)	(482)	(534)	(558)	(576)	(606)	(572)	(577)	(348)	(722)	0	(902)	0	(1 130)	0	0	0	(1 316)	0	(1 362)	0	(1 450)	0	(1 707)	0	(1 147)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	0	0	(12)	0	(14)	0	(15)	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	0	0
Other Operating Expenses	(3 020)	(3 317)	0	(3 417)	0	(3 608)	0	(4 991)	111	153	0	76	0	64	0	10	0	(238)	0	(1 031)	16	(650)	8	(1 256)	(1 229)	(1 259)	17	(1 279)	47	(1 319)	23	(1 478)	35	(1 473)	38	(1 019)	(917)	(979)	(995)	(837)	(930)	(978)	(1 051)	(1 130)	(417)	(473)	(1 461)	(1 572)	(1 635)	(1 695)
Operating Income	567 N/A	577 +2%	602 +4%	606 +1%	605 0%	598 -1%	629 +5%	680 +8%	871 +28%	935 +7%	846 -10%	1 043 +23%	1 062 +2%	1 296 +22%	1 140 -12%	807 -29%	1 295 +60%	1 514 +17%	1 362 -10%	1 035 -24%	1 354 +31%	1 560 +15%	477 -69%	570 +19%	772 +35%	1 042 +35%	993 -5%	998 +1%	1 157 +16%	1 098 -5%	1 463 +33%	1 842 +26%	1 773 -4%	1 614 -9%	1 167 -28%	421 -64%	475 +13%	1 187 +150%	1 021 -14%	1 359 +33%	1 763 +30%	2 935 +66%	3 344 +14%	411 -88%	(576) N/A	1 355 N/A	2 889 +113%	3 086 +7%	2 229 -28%	2 010 -10%
Pre-Tax Income
Interest Income Expense	(15)	(20)	(35)	(31)	(17)	(24)	(32)	(39)	(20)	(35)	(2)	3	(14)	(35)	21	(63)	(253)	(329)	(345)	(248)	(284)	(152)	(217)	(220)	(126)	(15)	(128)	(188)	(116)	(144)	(39)	(22)	(30)	(104)	(227)	(187)	(252)	(343)	(291)	(309)	(267)	(336)	(206)	210	406	173	(113)	(185)	(165)	(179)
Non-Reccuring Items	0	0	0	0	0	0	0	0	(61)	5	53	(52)	84	41	(134)	(349)	(1 189)	(922)	432	863	949	(88)	(82)	(69)	(122)	(122)	(338)	(303)	(361)	(361)	(883)	(829)	(19)	(59)	(157)	(144)	1 010	803	(210)	110	850	658	272	586	(131)	(762)	(395)	(260)	(357)	(392)
Gain/Loss on Disposition of Assets	0	0	0	0	0	10	10	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	0	0
Total Other Income	0	12	19	29	28	17	0	0	0	0	0	0	0	69	56	137	200	134	190	120	93	65	91	29	48	45	65	66	56	56	52	47	53	61	81	80	67	68	68	78	71	67	73	78	96	113	113	126	143	152
Pre-Tax Income	550 N/A	568 +3%	586 +3%	604 +3%	616 +2%	602 -2%	607 +1%	643 +6%	789 +23%	905 +15%	897 -1%	996 +11%	1 132 +14%	1 372 +21%	1 084 -21%	531 -51%	53 -90%	396 +647%	1 639 +314%	1 769 +8%	2 112 +19%	1 386 -34%	269 -81%	309 +15%	571 +85%	949 +66%	593 -38%	572 -4%	735 +28%	650 -12%	593 -9%	1 038 +75%	1 777 +71%	1 511 -15%	864 -43%	170 -80%	1 300 +665%	1 714 +32%	588 -66%	1 238 +111%	2 418 +95%	3 325 +38%	3 482 +5%	1 285 -63%	(206) N/A	878 N/A	2 495 +184%	2 768 +11%	1 851 -33%	1 591 -14%
Net Income
Tax Provision	(144)	(148)	(155)	(165)	(170)	(162)	(160)	(171)	(230)	(277)	(255)	(270)	(302)	(303)	(211)	(117)	59	(33)	(403)	(416)	(607)	(383)	(5)	(23)	(105)	(115)	(147)	(248)	(71)	(43)	(8)	(48)	(58)	(34)	(116)	(12)	10	(71)	(122)	(182)	(224)	(687)	(883)	(219)	110	(152)	(611)	(684)	(518)	(457)
Income from Continuing Operations	407	419	431	440	446	442	448	471	560	628	642	726	831	1 068	873	415	112	364	1 236	1 353	1 505	1 003	263	285	466	834	446	325	664	606	585	989	1 719	1 478	748	159	1 310	1 643	466	1 055	2 194	2 638	2 599	1 067	(96)	726	1 884	2 084	1 333	1 134
Income to Minority Interest	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	1	0	(2)	0	0	0	0	(66)	(66)	(63)	(76)	(123)	(122)	(121)	(123)	(125)	(186)	(119)	(102)	(99)	(88)	(47)	(47)	(47)	(47)	(47)	(51)	(51)	0	(24)	(75)	(101)	(86)	(70)	(102)
Net Income (Common)	407 N/A	420 +3%	432 +3%	440 +2%	446 +1%	442 -1%	448 +1%	471 +5%	560 +19%	628 +12%	642 +2%	726 +13%	831 +14%	1 068 +29%	873 -18%	415 -52%	112 -73%	362 +223%	1 235 +241%	1 353 +10%	1 505 +11%	1 003 -33%	198 -80%	220 +11%	403 +83%	759 +88%	323 -57%	202 -37%	543 +169%	485 -11%	461 -5%	803 +74%	1 600 +99%	1 364 -15%	822 -40%	231 -72%	1 409 +510%	1 414 +0%	(59) N/A	927 N/A	2 276 +146%	2 576 +13%	3 031 +18%	1 640 -46%	(123) N/A	578 N/A	1 711 +196%	1 924 +12%	1 189 -38%	959 -19%
EPS (Diluted)	0.47 N/A	0.49 +4%	0.5 +2%	0.51 +2%	0.52 +2%	0.51 -2%	0.52 +2%	0.55 +6%	0.64 +16%	0.71 +11%	0.73 +3%	0.83 +14%	0.94 +13%	1.21 +29%	1.01 -17%	0.49 -51%	0.13 -73%	0.39 +200%	1.34 +244%	1.47 +10%	1.62 +10%	1.07 -34%	0.21 -80%	0.23 +10%	0.42 +83%	0.76 +81%	0.33 -57%	0.21 -36%	0.55 +162%	0.49 -11%	0.46 -6%	0.8 +74%	1.58 +98%	1.36 -14%	0.81 -40%	0.22 -73%	1.37 +523%	1.37 N/A	-0.05 N/A	0.89 N/A	2.18 +145%	2.43 +11%	2.86 +18%	1.52 -47%	-0.11 N/A	0.53 N/A	1.56 +194%	1.76 +13%	1.08 -39%	0.87 -19%

Income Statement Balance Sheet Cash Flow Statement

SSE PLC
LSE:SSE

Income Statement

Earnings Waterfall
SSE PLC

Income Statement
SSE PLC

See Also

Company

Help

Tools

Stocks

SSE PLC LSE:SSE

Income Statement

Earnings Waterfall SSE PLC

Income Statement SSE PLC

See Also

Company

Help

Tools

Stocks

SSE PLC
LSE:SSE

Earnings Waterfall
SSE PLC

Income Statement
SSE PLC