Telecom Plus PLC
LSE:TEP
Income Statement
Earnings Waterfall
Telecom Plus PLC
Revenue
|
2.8B
GBP
|
Cost of Revenue
|
-2.4B
GBP
|
Gross Profit
|
359.5m
GBP
|
Operating Expenses
|
-263.5m
GBP
|
Operating Income
|
96m
GBP
|
Other Expenses
|
-28.3m
GBP
|
Net Income
|
67.7m
GBP
|
Income Statement
Telecom Plus PLC
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
70
N/A
|
82
+17%
|
87
+7%
|
103
+17%
|
112
+9%
|
136
+22%
|
153
+12%
|
176
+15%
|
179
+1%
|
187
+4%
|
204
+10%
|
278
+36%
|
314
+13%
|
369
+17%
|
391
+6%
|
419
+7%
|
434
+4%
|
472
+9%
|
520
+10%
|
602
+16%
|
637
+6%
|
660
+4%
|
679
+3%
|
729
+7%
|
758
+4%
|
745
-2%
|
742
0%
|
740
0%
|
748
+1%
|
793
+6%
|
805
+2%
|
804
0%
|
847
+5%
|
876
+3%
|
872
0%
|
861
-1%
|
883
+3%
|
967
+10%
|
1 159
+20%
|
2 475
+114%
|
2 796
+13%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(47)
|
(57)
|
(61)
|
(78)
|
(87)
|
(118)
|
(133)
|
(141)
|
(145)
|
(151)
|
(161)
|
(227)
|
(262)
|
(313)
|
(331)
|
(352)
|
(360)
|
(395)
|
(442)
|
(518)
|
(550)
|
(561)
|
(568)
|
(613)
|
(636)
|
(621)
|
(614)
|
(610)
|
(612)
|
(653)
|
(661)
|
(655)
|
(690)
|
(708)
|
(701)
|
(688)
|
(708)
|
(779)
|
(944)
|
(2 169)
|
(2 437)
|
|
Gross Profit |
22
N/A
|
25
+13%
|
26
+3%
|
25
-5%
|
25
+1%
|
19
-25%
|
21
+9%
|
35
+70%
|
34
-2%
|
36
+5%
|
43
+20%
|
52
+20%
|
52
+1%
|
56
+6%
|
60
+8%
|
67
+11%
|
74
+11%
|
76
+4%
|
78
+2%
|
84
+8%
|
87
+5%
|
98
+12%
|
111
+13%
|
116
+4%
|
121
+4%
|
124
+2%
|
128
+3%
|
130
+2%
|
136
+4%
|
140
+3%
|
144
+3%
|
150
+4%
|
157
+5%
|
168
+7%
|
171
+2%
|
173
+1%
|
176
+1%
|
189
+7%
|
215
+14%
|
306
+42%
|
360
+17%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(15)
|
(15)
|
(14)
|
(15)
|
(17)
|
(19)
|
(21)
|
(25)
|
(24)
|
(22)
|
(26)
|
(32)
|
(36)
|
(39)
|
(42)
|
(41)
|
(46)
|
(48)
|
(49)
|
(52)
|
(56)
|
(68)
|
(78)
|
(78)
|
(83)
|
(87)
|
(87)
|
(88)
|
(93)
|
(98)
|
(102)
|
(105)
|
(111)
|
(118)
|
(120)
|
(127)
|
(131)
|
(136)
|
(157)
|
(220)
|
(264)
|
|
Selling, General & Administrative |
(15)
|
(15)
|
(14)
|
(15)
|
(17)
|
(20)
|
(21)
|
(25)
|
(24)
|
(22)
|
(26)
|
(32)
|
(36)
|
(40)
|
(42)
|
(42)
|
(46)
|
(49)
|
(49)
|
(53)
|
(57)
|
(64)
|
(69)
|
(67)
|
(72)
|
(76)
|
(76)
|
(78)
|
(82)
|
(87)
|
(91)
|
(96)
|
(102)
|
(108)
|
(110)
|
(117)
|
(121)
|
(127)
|
(147)
|
(210)
|
(254)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(9)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
|
Operating Income |
8
N/A
|
10
+34%
|
12
+16%
|
10
-18%
|
8
-16%
|
(1)
N/A
|
(0)
+43%
|
10
N/A
|
10
+1%
|
14
+39%
|
18
+27%
|
20
+12%
|
17
-18%
|
16
-2%
|
19
+15%
|
25
+36%
|
28
+10%
|
28
+2%
|
29
+4%
|
31
+8%
|
31
-1%
|
31
-1%
|
34
+9%
|
38
+13%
|
39
+2%
|
37
-5%
|
41
+11%
|
42
+3%
|
43
+2%
|
42
-3%
|
42
+1%
|
44
+5%
|
46
+5%
|
50
+8%
|
51
+1%
|
46
-10%
|
44
-3%
|
53
+19%
|
59
+11%
|
86
+47%
|
96
+12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
4
|
4
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
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
|
(3)
|
1
|
4
|
0
|
|
Pre-Tax Income |
8
N/A
|
11
+34%
|
12
+16%
|
11
-15%
|
9
-14%
|
(2)
N/A
|
(1)
+25%
|
12
N/A
|
13
+8%
|
17
+34%
|
20
+20%
|
22
+11%
|
18
-18%
|
18
-1%
|
21
+15%
|
28
+32%
|
30
+9%
|
31
+2%
|
32
+3%
|
35
+9%
|
35
+1%
|
35
-1%
|
37
+5%
|
42
+15%
|
43
+1%
|
35
-18%
|
38
+7%
|
41
+9%
|
42
+3%
|
41
-3%
|
41
+0%
|
43
+4%
|
45
+4%
|
48
+7%
|
49
+1%
|
44
-10%
|
42
-3%
|
47
+12%
|
56
+19%
|
86
+52%
|
92
+8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(8)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(17)
|
(24)
|
|
Income from Continuing Operations |
5
|
8
|
9
|
8
|
6
|
(1)
|
(1)
|
9
|
9
|
12
|
15
|
16
|
13
|
13
|
16
|
21
|
23
|
23
|
24
|
27
|
28
|
28
|
28
|
32
|
33
|
26
|
28
|
30
|
31
|
31
|
31
|
33
|
34
|
36
|
37
|
33
|
30
|
35
|
45
|
68
|
68
|
|
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
|
1
|
1
|
0
|
0
|
|
Net Income (Common) |
5
N/A
|
8
+39%
|
9
+19%
|
8
-15%
|
6
-16%
|
(1)
N/A
|
(1)
+31%
|
9
N/A
|
9
+7%
|
12
+29%
|
15
+23%
|
16
+11%
|
13
-18%
|
13
+1%
|
16
+16%
|
21
+34%
|
23
+10%
|
23
+3%
|
24
+4%
|
27
+12%
|
28
+3%
|
28
-1%
|
28
+3%
|
32
+15%
|
33
+2%
|
32
-3%
|
35
+9%
|
95
+175%
|
95
0%
|
31
-68%
|
31
+2%
|
33
+7%
|
34
+2%
|
36
+6%
|
37
+3%
|
33
-12%
|
31
-6%
|
36
+16%
|
45
+27%
|
68
+51%
|
68
-1%
|
|
EPS (Diluted) |
0.09
N/A
|
0.12
+33%
|
0.14
+17%
|
0.12
-14%
|
0.1
-17%
|
-0.02
N/A
|
-0.01
+50%
|
0.13
N/A
|
0.14
+8%
|
0.18
+29%
|
0.22
+22%
|
0.24
+9%
|
0.19
-21%
|
0.19
N/A
|
0.22
+16%
|
0.3
+36%
|
0.33
+10%
|
0.33
N/A
|
0.34
+3%
|
0.38
+12%
|
0.39
+3%
|
0.37
-5%
|
0.36
-3%
|
0.4
+11%
|
0.41
+2%
|
0.39
-5%
|
0.43
+10%
|
1.18
+174%
|
1.18
N/A
|
0.39
-67%
|
0.39
N/A
|
0.42
+8%
|
0.43
+2%
|
0.46
+7%
|
0.47
+2%
|
0.41
-13%
|
0.39
-5%
|
0.45
+15%
|
0.57
+27%
|
0.85
+49%
|
0.84
-1%
|