Ten Lifestyle Group PLC
LSE:TENG
Income Statement
Earnings Waterfall
Ten Lifestyle Group PLC
Revenue
|
66.7m
GBP
|
Cost of Revenue
|
-5.7m
GBP
|
Gross Profit
|
61m
GBP
|
Operating Expenses
|
-58.1m
GBP
|
Operating Income
|
2.9m
GBP
|
Other Expenses
|
1.7m
GBP
|
Net Income
|
4.5m
GBP
|
Income Statement
Ten Lifestyle Group PLC
Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | ||
---|---|---|---|---|---|---|
Revenue | ||||||
Revenue |
35
N/A
|
39
+11%
|
49
+25%
|
60
+23%
|
67
+12%
|
|
Gross Profit | ||||||
Cost of Revenue |
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
|
Gross Profit |
34
N/A
|
37
+10%
|
45
+22%
|
55
+22%
|
61
+10%
|
|
Operating Income | ||||||
Operating Expenses |
(38)
|
(41)
|
(48)
|
(56)
|
(58)
|
|
Selling, General & Administrative |
(32)
|
(36)
|
(41)
|
(48)
|
(51)
|
|
Depreciation & Amortization |
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
|
Other Operating Expenses |
1
|
1
|
0
|
1
|
1
|
|
Operating Income |
(4)
N/A
|
(4)
+8%
|
(3)
+26%
|
(0)
+89%
|
3
N/A
|
|
Pre-Tax Income | ||||||
Interest Income Expense |
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(1)
|
0
|
(1)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(6)
N/A
|
(5)
+13%
|
(4)
+20%
|
(1)
+84%
|
1
N/A
|
|
Net Income | ||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(1)
|
4
|
|
Income from Continuing Operations |
(6)
|
(5)
|
(4)
|
(1)
|
5
|
|
Net Income (Common) |
(6)
N/A
|
(5)
+13%
|
(4)
+14%
|
(1)
+69%
|
5
N/A
|
|
EPS (Diluted) |
-0.07
N/A
|
-0.06
+14%
|
-0.05
+17%
|
-0.02
+60%
|
0.05
N/A
|