Tandem Group PLC
LSE:TND
Income Statement
Earnings Waterfall
Tandem Group PLC
Revenue
|
22.2m
GBP
|
Cost of Revenue
|
-16.2m
GBP
|
Gross Profit
|
6m
GBP
|
Operating Expenses
|
-6.8m
GBP
|
Operating Income
|
-773k
GBP
|
Other Expenses
|
-464k
GBP
|
Net Income
|
-1.2m
GBP
|
Income Statement
Tandem Group PLC
Jul-2003 | Jan-2004 | Jul-2004 | Jan-2005 | Jul-2005 | Jan-2006 | Jul-2006 | Jan-2007 | Jul-2007 | Jan-2008 | Jul-2008 | Jan-2009 | Jul-2009 | Jan-2010 | Jul-2010 | Jan-2011 | Jul-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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
44
N/A
|
57
+30%
|
56
-1%
|
53
-6%
|
51
-4%
|
43
-15%
|
37
-15%
|
34
-8%
|
36
+6%
|
35
-2%
|
35
0%
|
35
+1%
|
36
+3%
|
36
-1%
|
36
+0%
|
35
-3%
|
32
-7%
|
14
-55%
|
29
+101%
|
26
-11%
|
28
+10%
|
31
+9%
|
31
+2%
|
33
+6%
|
34
+4%
|
36
+4%
|
38
+7%
|
39
+1%
|
37
-5%
|
32
-14%
|
33
+2%
|
36
+10%
|
39
+8%
|
40
+2%
|
37
-7%
|
39
+6%
|
41
+4%
|
35
-16%
|
27
-23%
|
24
-12%
|
22
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(23)
|
(24)
|
(24)
|
(23)
|
(24)
|
(26)
|
(26)
|
(26)
|
(25)
|
(22)
|
(10)
|
(20)
|
(18)
|
(20)
|
(22)
|
(22)
|
(23)
|
(24)
|
(26)
|
(28)
|
(29)
|
(26)
|
(22)
|
(22)
|
(24)
|
(27)
|
(27)
|
(25)
|
(27)
|
(29)
|
(25)
|
(19)
|
(18)
|
(16)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
11
+136%
|
12
+9%
|
11
-4%
|
11
+2%
|
11
-4%
|
10
-11%
|
10
-1%
|
10
+3%
|
10
-2%
|
10
0%
|
4
-56%
|
9
+100%
|
8
-11%
|
8
+8%
|
9
+8%
|
10
+7%
|
11
+10%
|
10
-4%
|
10
+1%
|
10
-2%
|
10
-2%
|
11
+11%
|
10
-11%
|
10
+5%
|
11
+11%
|
12
+4%
|
12
+5%
|
12
-2%
|
13
+4%
|
12
-5%
|
10
-17%
|
8
-22%
|
6
-24%
|
6
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(43)
|
(55)
|
(55)
|
(51)
|
(49)
|
(43)
|
(27)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(4)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(4)
|
0
|
(4)
|
|
Depreciation & Amortization |
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
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)
|
|
Other Operating Expenses |
(43)
|
(55)
|
(55)
|
(51)
|
(49)
|
(43)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(4)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(3)
|
(6)
|
(3)
|
(6)
|
(3)
|
|
Operating Income |
1
N/A
|
2
+140%
|
1
-33%
|
2
+32%
|
2
-3%
|
(0)
N/A
|
(2)
-331%
|
1
N/A
|
2
+82%
|
1
-19%
|
1
+3%
|
1
-19%
|
1
-32%
|
1
+56%
|
1
+7%
|
1
-8%
|
1
-6%
|
0
-76%
|
1
+259%
|
0
-58%
|
1
+137%
|
1
+47%
|
1
+2%
|
2
+41%
|
1
-31%
|
1
-33%
|
1
+30%
|
2
+38%
|
2
+41%
|
1
-40%
|
2
+57%
|
3
+36%
|
3
0%
|
4
+30%
|
4
+4%
|
5
+13%
|
5
+7%
|
4
-29%
|
1
-63%
|
(0)
N/A
|
(1)
-456%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Non-Reccuring Items |
(0)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
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)
|
|
Total Other Income |
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)
|
0
|
(0)
|
0
|
(0)
|
|
Pre-Tax Income |
0
N/A
|
1
N/A
|
1
+20%
|
1
+64%
|
1
-48%
|
(2)
N/A
|
(2)
+1%
|
1
N/A
|
1
+109%
|
1
-18%
|
1
+10%
|
1
-52%
|
1
+17%
|
1
+49%
|
1
+10%
|
1
-4%
|
1
-9%
|
0
-81%
|
1
+305%
|
0
-90%
|
0
-88%
|
1
+7 100%
|
2
+138%
|
2
+7%
|
1
-43%
|
1
-14%
|
1
+2%
|
1
+25%
|
2
+66%
|
1
-41%
|
2
+67%
|
3
+38%
|
3
-3%
|
4
+41%
|
4
+13%
|
5
+12%
|
5
+5%
|
3
-34%
|
1
-73%
|
(1)
N/A
|
(1)
-114%
|
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
0
|
1
|
1
|
1
|
1
|
(2)
|
(2)
|
1
|
2
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
(0)
|
0
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
3
|
1
|
(1)
|
(1)
|
|
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
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
0
N/A
|
1
+263%
|
1
+22%
|
1
+59%
|
1
-50%
|
(2)
N/A
|
(2)
+4%
|
1
N/A
|
2
+67%
|
1
-30%
|
1
+7%
|
0
-73%
|
1
+100%
|
1
+56%
|
1
-13%
|
1
+24%
|
1
-6%
|
0
-82%
|
1
+239%
|
(0)
N/A
|
0
N/A
|
1
+177%
|
2
+68%
|
2
+14%
|
1
-46%
|
1
-22%
|
1
0%
|
1
+30%
|
2
+72%
|
1
-42%
|
2
+60%
|
2
+32%
|
2
-5%
|
3
+48%
|
3
+15%
|
4
+13%
|
4
-2%
|
3
-34%
|
1
-73%
|
(1)
N/A
|
(1)
-109%
|
|
EPS (Diluted) |
0.04
N/A
|
0.1
+150%
|
0.12
+20%
|
0.19
+58%
|
0.09
-53%
|
-0.39
N/A
|
-0.37
+5%
|
0.16
N/A
|
0.27
+69%
|
0.19
-30%
|
0.2
+5%
|
0.05
-75%
|
0.11
+120%
|
0.18
+64%
|
0.16
-11%
|
0.2
+25%
|
0.2
N/A
|
0.04
-80%
|
0.13
+225%
|
-0.01
N/A
|
0.07
N/A
|
0.2
+186%
|
0.34
+70%
|
0.38
+12%
|
0.2
-47%
|
0.16
-20%
|
0.16
N/A
|
0.21
+31%
|
0.35
+67%
|
0.2
-43%
|
0.32
+60%
|
0.42
+31%
|
0.4
-5%
|
0.58
+45%
|
0.65
+12%
|
0.72
+11%
|
0.7
-3%
|
0.46
-34%
|
0.12
-74%
|
-0.11
N/A
|
-0.23
-109%
|