Tekmar Group PLC
LSE:TGP
Income Statement
Earnings Waterfall
Tekmar Group PLC
Revenue
|
39.9m
GBP
|
Cost of Revenue
|
-30.6m
GBP
|
Gross Profit
|
9.3m
GBP
|
Operating Expenses
|
-18.6m
GBP
|
Operating Income
|
-9.3m
GBP
|
Other Expenses
|
-834k
GBP
|
Net Income
|
-10.1m
GBP
|
Income Statement
Tekmar Group PLC
Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
28
N/A
|
38
+36%
|
41
+8%
|
39
-5%
|
29
-25%
|
47
+61%
|
47
0%
|
49
+4%
|
30
-38%
|
35
+16%
|
40
+14%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(18)
|
(24)
|
(29)
|
(28)
|
(21)
|
(36)
|
(36)
|
(40)
|
(23)
|
(26)
|
(31)
|
|
Gross Profit |
10
N/A
|
14
+38%
|
12
-10%
|
12
-6%
|
8
-28%
|
11
+35%
|
11
N/A
|
9
-22%
|
7
-19%
|
9
+29%
|
9
+3%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(7)
|
(8)
|
(10)
|
(10)
|
(11)
|
(17)
|
(17)
|
(18)
|
(12)
|
(12)
|
(19)
|
|
Other Operating Expenses |
(7)
|
(8)
|
(10)
|
(10)
|
(11)
|
(17)
|
(17)
|
(18)
|
(12)
|
(12)
|
(19)
|
|
Operating Income |
3
N/A
|
5
+83%
|
2
-61%
|
1
-39%
|
(2)
N/A
|
(5)
-129%
|
(5)
+0%
|
(9)
-69%
|
(5)
+50%
|
(3)
+31%
|
(9)
-193%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Pre-Tax Income |
2
N/A
|
5
+173%
|
2
-64%
|
1
-55%
|
(2)
N/A
|
(6)
-138%
|
(6)
N/A
|
(10)
-71%
|
(5)
+48%
|
(4)
+28%
|
(10)
-162%
|
|
Net Income | ||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
|
Income from Continuing Operations |
2
|
6
|
2
|
1
|
(2)
|
(5)
|
(5)
|
(9)
|
(5)
|
(4)
|
(10)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
2
N/A
|
6
+133%
|
2
-65%
|
1
-46%
|
(2)
N/A
|
(5)
-131%
|
(5)
0%
|
(6)
-16%
|
(5)
+18%
|
(4)
+28%
|
(10)
-175%
|
|
EPS (Diluted) |
0.05
N/A
|
0.11
+120%
|
0.04
-64%
|
0.02
-50%
|
-0.05
N/A
|
-0.11
-120%
|
-0.11
N/A
|
-0.11
N/A
|
-0.08
+27%
|
-0.06
+25%
|
-0.07
-17%
|