STV Group PLC
LSE:STVG
Income Statement
Earnings Waterfall
STV Group PLC
Revenue
|
168.4m
GBP
|
Operating Expenses
|
-156m
GBP
|
Operating Income
|
12.4m
GBP
|
Other Expenses
|
-7.9m
GBP
|
Net Income
|
4.5m
GBP
|
Income Statement
STV Group PLC
Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | 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 |
209
N/A
|
191
-9%
|
201
+5%
|
208
+3%
|
210
+1%
|
173
-18%
|
147
-15%
|
145
-1%
|
120
-17%
|
120
N/A
|
111
-8%
|
97
-13%
|
90
-7%
|
99
+9%
|
105
+6%
|
102
-2%
|
102
0%
|
102
+0%
|
103
+0%
|
106
+4%
|
112
+5%
|
116
+3%
|
120
+4%
|
119
-1%
|
117
-2%
|
119
+2%
|
120
+1%
|
119
-1%
|
117
-2%
|
120
+3%
|
126
+5%
|
123
-2%
|
124
+1%
|
114
-8%
|
107
-6%
|
123
+15%
|
145
+18%
|
146
+1%
|
138
-6%
|
151
+10%
|
168
+12%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(197)
|
(179)
|
(173)
|
(177)
|
(179)
|
(147)
|
(195)
|
(198)
|
(109)
|
(108)
|
(98)
|
(86)
|
(81)
|
(85)
|
(90)
|
(88)
|
(87)
|
(86)
|
(86)
|
(89)
|
(94)
|
(96)
|
(101)
|
(102)
|
(105)
|
(104)
|
(104)
|
(104)
|
(100)
|
(102)
|
(106)
|
(102)
|
(101)
|
(95)
|
(89)
|
(99)
|
(121)
|
(122)
|
(112)
|
(134)
|
(156)
|
|
Selling, General & Administrative |
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
|
(32)
|
0
|
(29)
|
0
|
(23)
|
0
|
(29)
|
0
|
(29)
|
0
|
0
|
|
Research & Development |
(3)
|
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
|
|
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
|
(2)
|
0
|
(5)
|
0
|
(5)
|
0
|
(5)
|
0
|
(5)
|
0
|
0
|
|
Other Operating Expenses |
(194)
|
(179)
|
(173)
|
(177)
|
(179)
|
(147)
|
(195)
|
(198)
|
(109)
|
(108)
|
(98)
|
(86)
|
(81)
|
(85)
|
(90)
|
(88)
|
(87)
|
(86)
|
(86)
|
(89)
|
(94)
|
(96)
|
(101)
|
(102)
|
(105)
|
(104)
|
(104)
|
(104)
|
(100)
|
(102)
|
(71)
|
(102)
|
(67)
|
(97)
|
(62)
|
(99)
|
(87)
|
(123)
|
(78)
|
(134)
|
(156)
|
|
Operating Income |
12
N/A
|
13
+5%
|
28
+124%
|
30
+9%
|
31
+3%
|
27
-15%
|
(47)
N/A
|
(52)
-11%
|
11
N/A
|
12
+9%
|
13
+9%
|
11
-16%
|
9
-17%
|
13
+45%
|
14
+8%
|
15
+1%
|
15
+3%
|
16
+7%
|
17
+6%
|
17
+1%
|
18
+5%
|
20
+9%
|
20
-1%
|
17
-11%
|
12
-34%
|
15
+30%
|
17
+13%
|
15
-11%
|
17
+15%
|
18
+5%
|
20
+10%
|
21
+5%
|
23
+7%
|
19
-17%
|
18
-6%
|
24
+35%
|
23
-3%
|
24
+3%
|
26
+8%
|
17
-35%
|
12
-26%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(16)
|
(15)
|
(20)
|
(17)
|
(9)
|
(6)
|
(8)
|
(16)
|
(15)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
|
Non-Reccuring Items |
(28)
|
0
|
0
|
0
|
(4)
|
(4)
|
(3)
|
(5)
|
(22)
|
(21)
|
(6)
|
(1)
|
1
|
(6)
|
(9)
|
(19)
|
(15)
|
(7)
|
(5)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(15)
|
(3)
|
(2)
|
(11)
|
(8)
|
(1)
|
(2)
|
0
|
(1)
|
(4)
|
(6)
|
|
Gain/Loss on Disposition of Assets |
33
|
7
|
29
|
22
|
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
|
1
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
2
|
(0)
|
(2)
|
(1)
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
|
Pre-Tax Income |
(0)
N/A
|
2
N/A
|
38
+1 467%
|
36
-5%
|
19
-47%
|
17
-11%
|
(59)
N/A
|
(72)
-23%
|
(23)
+69%
|
(11)
+50%
|
5
N/A
|
8
+59%
|
6
-22%
|
4
-34%
|
4
-3%
|
(6)
N/A
|
(1)
+85%
|
6
N/A
|
6
N/A
|
12
+84%
|
14
+21%
|
17
+15%
|
17
+5%
|
16
-9%
|
10
-38%
|
13
+35%
|
16
+19%
|
13
-17%
|
14
+7%
|
2
-85%
|
2
-10%
|
15
+705%
|
19
+24%
|
5
-74%
|
7
+34%
|
20
+200%
|
20
N/A
|
22
+10%
|
22
N/A
|
9
-59%
|
0
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
2
|
1
|
0
|
(1)
|
(4)
|
(4)
|
3
|
5
|
2
|
1
|
(3)
|
(4)
|
(2)
|
(0)
|
1
|
1
|
2
|
2
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
2
|
1
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(2)
|
(3)
|
(0)
|
1
|
(2)
|
(1)
|
(1)
|
(5)
|
3
|
5
|
|
Income from Continuing Operations |
2
|
4
|
38
|
34
|
14
|
13
|
(57)
|
(67)
|
(20)
|
(11)
|
2
|
3
|
5
|
4
|
5
|
(5)
|
1
|
8
|
5
|
9
|
12
|
14
|
15
|
13
|
11
|
14
|
13
|
11
|
12
|
1
|
2
|
13
|
16
|
5
|
8
|
18
|
19
|
21
|
17
|
12
|
5
|
|
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
|
(1)
|
|
Net Income (Common) |
2
N/A
|
4
+125%
|
38
+950%
|
34
-9%
|
14
-58%
|
16
+8%
|
(75)
N/A
|
(122)
-64%
|
(84)
+31%
|
(55)
+35%
|
(27)
+50%
|
(15)
+46%
|
(9)
+41%
|
(7)
+16%
|
5
N/A
|
(3)
N/A
|
1
N/A
|
8
+1 250%
|
5
-40%
|
9
+82%
|
12
+37%
|
14
+17%
|
15
+3%
|
13
-13%
|
11
-11%
|
14
+26%
|
13
-13%
|
11
-15%
|
12
+9%
|
1
-90%
|
2
+33%
|
13
+731%
|
16
+20%
|
5
-69%
|
8
+55%
|
18
+141%
|
19
+6%
|
21
+7%
|
18
-16%
|
12
-30%
|
5
-63%
|
|
EPS (Diluted) |
0.09
N/A
|
0.2
+122%
|
2.1
+950%
|
1.91
-9%
|
0.8
-58%
|
0.86
+7%
|
-4.11
N/A
|
-7.74
-88%
|
-4.68
+40%
|
-1.14
+76%
|
-0.65
+43%
|
-0.4
+38%
|
-0.24
+40%
|
-0.19
+21%
|
0.14
N/A
|
-0.08
N/A
|
0
N/A
|
0.21
N/A
|
0.13
-38%
|
0.23
+77%
|
0.31
+35%
|
0.36
+16%
|
0.38
+6%
|
0.32
-16%
|
0.29
-9%
|
0.37
+28%
|
0.32
-14%
|
0.27
-16%
|
0.29
+7%
|
0.03
-90%
|
0.04
+33%
|
0.33
+725%
|
0.4
+21%
|
0.12
-70%
|
0.18
+50%
|
0.38
+111%
|
0.41
+8%
|
0.44
+7%
|
0.37
-16%
|
0.25
-32%
|
0.09
-64%
|