Syncona Ltd
LSE:SYNC
Income Statement
Earnings Waterfall
Syncona Ltd
Income Statement
Syncona Ltd
| 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 | Dec-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
55
N/A
|
37
-33%
|
5
-86%
|
42
+732%
|
86
+106%
|
221
+157%
|
196
-11%
|
404
+105%
|
439
+9%
|
(21)
N/A
|
(167)
-687%
|
63
N/A
|
79
+24%
|
(67)
N/A
|
15
N/A
|
19
+25%
|
312
+1 570%
|
(40)
N/A
|
(144)
-263%
|
31
N/A
|
6
-82%
|
(121)
N/A
|
(67)
+45%
|
|
| Gross Profit | ||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
(9)
|
0
|
(8)
|
0
|
(8)
|
0
|
0
|
(11)
|
0
|
(12)
|
0
|
(17)
|
0
|
(14)
|
0
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
189
N/A
|
0
N/A
|
430
N/A
|
0
N/A
|
(175)
N/A
|
0
N/A
|
70
N/A
|
0
N/A
|
82
N/A
|
8
-90%
|
0
N/A
|
(52)
N/A
|
0
N/A
|
14
N/A
|
0
N/A
|
(135)
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||
| Operating Expenses |
(6)
|
(6)
|
(6)
|
(6)
|
(9)
|
(14)
|
(12)
|
(30)
|
(19)
|
(23)
|
(21)
|
(34)
|
(17)
|
(27)
|
(30)
|
1
|
(20)
|
(4)
|
(21)
|
(10)
|
(23)
|
(8)
|
(26)
|
|
| Selling, General & Administrative |
(5)
|
(5)
|
(5)
|
(6)
|
(9)
|
(14)
|
(12)
|
(30)
|
(19)
|
(23)
|
(21)
|
(34)
|
(17)
|
(27)
|
(30)
|
1
|
(20)
|
(4)
|
(21)
|
(10)
|
(23)
|
(8)
|
(26)
|
|
| Other Operating Expenses |
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
50
N/A
|
31
-37%
|
(1)
N/A
|
35
N/A
|
77
+118%
|
206
+167%
|
177
-14%
|
374
+112%
|
411
+10%
|
(44)
N/A
|
(196)
-343%
|
30
N/A
|
53
+80%
|
(95)
N/A
|
(15)
+84%
|
9
N/A
|
292
+3 202%
|
(56)
N/A
|
(165)
-195%
|
4
N/A
|
(18)
N/A
|
(143)
-716%
|
(94)
+35%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
50
N/A
|
31
-37%
|
(1)
N/A
|
35
N/A
|
77
+118%
|
206
+167%
|
173
-16%
|
374
+116%
|
411
+10%
|
(44)
N/A
|
(196)
-343%
|
30
N/A
|
53
+80%
|
(95)
N/A
|
(16)
+83%
|
9
N/A
|
291
+3 189%
|
(56)
N/A
|
(165)
-195%
|
4
N/A
|
(18)
N/A
|
(143)
-716%
|
(94)
+35%
|
|
| 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
|
0
|
|
| Income from Continuing Operations |
50
|
31
|
(1)
|
35
|
77
|
206
|
173
|
374
|
411
|
(44)
|
(196)
|
30
|
53
|
(95)
|
(16)
|
9
|
291
|
(56)
|
(165)
|
4
|
(18)
|
(143)
|
(94)
|
|
| Net Income (Common) |
50
N/A
|
31
-37%
|
(1)
N/A
|
35
N/A
|
77
+118%
|
206
+167%
|
173
-16%
|
374
+116%
|
411
+10%
|
(44)
N/A
|
(196)
-343%
|
30
N/A
|
53
+80%
|
(95)
N/A
|
(16)
+83%
|
9
N/A
|
212
+2 303%
|
(56)
N/A
|
(165)
-195%
|
4
N/A
|
(18)
N/A
|
(143)
-716%
|
(94)
+35%
|
|
| EPS (Diluted) |
0.13
N/A
|
0.08
-38%
|
0
N/A
|
0.09
N/A
|
0.17
+89%
|
0.31
+82%
|
0.26
-16%
|
0.56
+115%
|
0.61
+9%
|
-0.07
N/A
|
-0.3
-329%
|
0.04
N/A
|
0.08
+100%
|
-0.14
N/A
|
-0.03
+79%
|
0.01
N/A
|
0.31
+3 000%
|
-0.08
N/A
|
-0.25
-212%
|
0.01
N/A
|
-0.03
N/A
|
-0.23
-667%
|
-0.16
+30%
|
|