Thalassa Holdings Ltd
LSE:THAL
Income Statement
Earnings Waterfall
Thalassa Holdings Ltd
Revenue
|
295.1k
GBP
|
Cost of Revenue
|
-103k
GBP
|
Gross Profit
|
192.1k
GBP
|
Operating Expenses
|
-958.7k
GBP
|
Operating Income
|
-766.6k
GBP
|
Other Expenses
|
-1.4m
GBP
|
Net Income
|
-2.2m
GBP
|
Income Statement
Thalassa Holdings Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||
Revenue |
1
N/A
|
0
-38%
|
1
+115%
|
2
+181%
|
6
+145%
|
14
+136%
|
22
+55%
|
31
+41%
|
28
-8%
|
16
-45%
|
16
+4%
|
19
+16%
|
14
-25%
|
0
-100%
|
(5)
N/A
|
0
N/A
|
0
N/A
|
0
-22%
|
0
+24%
|
0
+4 193%
|
0
+159%
|
0
-88%
|
0
+295%
|
0
-16%
|
0
+86%
|
0
+15%
|
0
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(9)
|
(15)
|
(21)
|
(19)
|
(9)
|
(9)
|
(9)
|
(6)
|
(0)
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Gross Profit |
1
N/A
|
0
-49%
|
1
+147%
|
2
+211%
|
4
+57%
|
5
+28%
|
7
+41%
|
9
+33%
|
9
+2%
|
7
-30%
|
7
+2%
|
9
+40%
|
8
-13%
|
(0)
N/A
|
(3)
-1 248%
|
(0)
+99%
|
0
N/A
|
(0)
N/A
|
(0)
-27%
|
(0)
+21%
|
0
N/A
|
0
-61%
|
0
+711%
|
0
-76%
|
0
+143%
|
0
-1%
|
0
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||
Operating Expenses |
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
(12)
|
(8)
|
(8)
|
(20)
|
(1)
|
1
|
(1)
|
(3)
|
(4)
|
(6)
|
(3)
|
(3)
|
(2)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
Selling, General & Administrative |
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(10)
|
(6)
|
(6)
|
(6)
|
(1)
|
0
|
(1)
|
(3)
|
(4)
|
(6)
|
(3)
|
(3)
|
(2)
|
(4)
|
(1)
|
(2)
|
(1)
|
(1)
|
|
Depreciation & Amortization |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(0)
N/A
|
(0)
-217%
|
0
N/A
|
1
+554%
|
1
-12%
|
1
+97%
|
2
+65%
|
4
+74%
|
4
-14%
|
(5)
N/A
|
(1)
+72%
|
1
N/A
|
(12)
N/A
|
(1)
+90%
|
(3)
-135%
|
(1)
+49%
|
(3)
-120%
|
(4)
-25%
|
(6)
-65%
|
(3)
+54%
|
(3)
-9%
|
(2)
+23%
|
(3)
-37%
|
(1)
+55%
|
(2)
-25%
|
(1)
+64%
|
(1)
-20%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||
Interest Income Expense |
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
0
|
1
|
1
|
(1)
|
(3)
|
(2)
|
(3)
|
(1)
|
2
|
3
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(12)
|
(13)
|
0
|
(0)
|
0
|
0
|
7
|
0
|
(1)
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
4
|
(0)
|
0
|
(1)
|
(1)
|
|
Pre-Tax Income |
0
N/A
|
1
+67%
|
0
-45%
|
0
+17%
|
1
+117%
|
1
+64%
|
2
+83%
|
5
+117%
|
4
-10%
|
(12)
N/A
|
(13)
-3%
|
(12)
+7%
|
(11)
+4%
|
(0)
+98%
|
(1)
-396%
|
(2)
-47%
|
2
N/A
|
(5)
N/A
|
(9)
-80%
|
(3)
+67%
|
(0)
+92%
|
1
N/A
|
0
-70%
|
(2)
N/A
|
(2)
+11%
|
(2)
+6%
|
(2)
-49%
|
|
Net Income | ||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
0
|
1
|
0
|
0
|
1
|
1
|
2
|
4
|
4
|
(12)
|
(13)
|
(12)
|
(12)
|
(0)
|
(1)
|
(2)
|
2
|
(5)
|
(9)
|
(3)
|
(1)
|
1
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
|
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
|
|
Net Income (Common) |
0
N/A
|
1
+67%
|
0
-45%
|
0
+17%
|
1
+114%
|
1
+61%
|
2
+57%
|
4
+126%
|
4
-7%
|
(12)
N/A
|
(12)
-2%
|
(12)
+2%
|
(12)
+3%
|
2
N/A
|
2
+27%
|
1
-45%
|
5
+349%
|
6
+13%
|
5
-16%
|
(2)
N/A
|
(0)
+98%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
1
+45%
|
(1)
N/A
|
(2)
-50%
|
|
EPS (Diluted) |
0.04
N/A
|
0.06
+50%
|
0.03
-50%
|
0.02
-33%
|
0.06
+200%
|
0.09
+50%
|
0.13
+44%
|
0.26
+100%
|
0.15
-42%
|
-0.49
N/A
|
-0.49
N/A
|
-0.5
-2%
|
-0.51
-2%
|
0.06
N/A
|
0.09
+50%
|
0.05
-44%
|
0.25
+400%
|
0.29
+16%
|
0.27
-7%
|
-0.14
N/A
|
0
N/A
|
0.07
N/A
|
-0.02
N/A
|
0.05
N/A
|
0.08
+60%
|
-0.18
N/A
|
-0.27
-50%
|