UK Commercial Property REIT Ltd
LSE:UKCM
Income Statement
Earnings Waterfall
UK Commercial Property REIT Ltd
Revenue
|
-309.5m
GBP
|
Cost of Revenue
|
-15.3m
GBP
|
Gross Profit
|
-324.8m
GBP
|
Operating Expenses
|
-8.3m
GBP
|
Operating Income
|
-333.1m
GBP
|
Other Expenses
|
-11.4m
GBP
|
Net Income
|
-344.4m
GBP
|
Income Statement
UK Commercial Property REIT Ltd
Jun-2009 | Dec-2009 | 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 |
(125)
N/A
|
80
N/A
|
170
+111%
|
106
-38%
|
81
-23%
|
74
-9%
|
41
-45%
|
17
-58%
|
41
+144%
|
121
+193%
|
187
+55%
|
196
+5%
|
163
-17%
|
120
-26%
|
94
-22%
|
63
-33%
|
97
+54%
|
166
+71%
|
161
-3%
|
91
-43%
|
63
-31%
|
35
-45%
|
(45)
N/A
|
26
N/A
|
151
+481%
|
266
+77%
|
360
+35%
|
(189)
N/A
|
(310)
-63%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(6)
|
(6)
|
(7)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(13)
|
(13)
|
(14)
|
(13)
|
(13)
|
(13)
|
(15)
|
(14)
|
(12)
|
(15)
|
(15)
|
|
Gross Profit |
(131)
N/A
|
75
N/A
|
163
+117%
|
97
-41%
|
71
-26%
|
64
-10%
|
30
-53%
|
6
-80%
|
30
+385%
|
109
+262%
|
175
+61%
|
184
+5%
|
151
-18%
|
107
-29%
|
81
-24%
|
50
-38%
|
83
+65%
|
153
+83%
|
148
-3%
|
78
-47%
|
50
-36%
|
22
-55%
|
(57)
N/A
|
13
N/A
|
136
+946%
|
252
+86%
|
348
+38%
|
(205)
N/A
|
(325)
-59%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(9)
|
(14)
|
(11)
|
(10)
|
(11)
|
(13)
|
(15)
|
(13)
|
(9)
|
(8)
|
(8)
|
(8)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
0
|
(3)
|
0
|
(3)
|
0
|
(4)
|
0
|
(5)
|
0
|
(5)
|
0
|
(8)
|
0
|
(2)
|
1
|
(1)
|
(1)
|
|
Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(0)
|
1
|
0
|
(2)
|
(1)
|
(1)
|
(0)
|
(4)
|
(6)
|
(14)
|
(6)
|
(10)
|
(6)
|
(13)
|
(7)
|
(13)
|
(6)
|
(9)
|
(7)
|
(7)
|
|
Operating Income |
(133)
N/A
|
73
N/A
|
161
+119%
|
93
-42%
|
68
-27%
|
61
-10%
|
27
-57%
|
3
-88%
|
26
+700%
|
105
+299%
|
173
+64%
|
182
+5%
|
148
-18%
|
104
-30%
|
79
-24%
|
47
-40%
|
80
+69%
|
143
+80%
|
134
-7%
|
67
-50%
|
39
-41%
|
11
-73%
|
(71)
N/A
|
(2)
+97%
|
123
N/A
|
244
+98%
|
340
+40%
|
(213)
N/A
|
(333)
-56%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(8)
|
(11)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(17)
|
(16)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(7)
|
(8)
|
(6)
|
(8)
|
(8)
|
(11)
|
|
Non-Reccuring Items |
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(0)
|
|
Pre-Tax Income |
(133)
N/A
|
73
N/A
|
160
+119%
|
92
-43%
|
66
-28%
|
53
-19%
|
16
-70%
|
(5)
N/A
|
18
N/A
|
96
+449%
|
164
+70%
|
173
+6%
|
132
-24%
|
88
-33%
|
71
-20%
|
39
-45%
|
72
+84%
|
135
+89%
|
125
-7%
|
59
-53%
|
31
-48%
|
2
-94%
|
(79)
N/A
|
(10)
+87%
|
115
N/A
|
236
+105%
|
332
+40%
|
(222)
N/A
|
(344)
-55%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
6
|
4
|
(4)
|
(7)
|
(6)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(133)
|
73
|
160
|
92
|
66
|
53
|
16
|
(5)
|
18
|
96
|
164
|
173
|
132
|
88
|
70
|
45
|
76
|
132
|
118
|
53
|
31
|
2
|
(79)
|
(10)
|
115
|
236
|
332
|
(222)
|
(344)
|
|
Net Income (Common) |
(133)
N/A
|
73
N/A
|
160
+119%
|
92
-43%
|
66
-28%
|
53
-19%
|
16
-70%
|
(5)
N/A
|
18
N/A
|
96
+449%
|
164
+70%
|
173
+6%
|
132
-24%
|
88
-34%
|
70
-20%
|
45
-35%
|
76
+68%
|
132
+74%
|
118
-10%
|
53
-55%
|
31
-42%
|
2
-95%
|
(79)
N/A
|
(10)
+87%
|
115
N/A
|
236
+105%
|
332
+40%
|
(222)
N/A
|
(344)
-55%
|
|
EPS (Diluted) |
-0.15
N/A
|
0.08
N/A
|
0.16
+100%
|
0.08
-50%
|
0.06
-25%
|
0.05
-17%
|
0.02
-60%
|
0
N/A
|
0.02
N/A
|
0.08
+300%
|
0.14
+75%
|
0.14
N/A
|
0.1
-29%
|
0.07
-30%
|
0.05
-29%
|
0.03
-40%
|
0.05
+67%
|
0.1
+100%
|
0.09
-10%
|
0.04
-56%
|
0.02
-50%
|
0
N/A
|
-0.06
N/A
|
-0.01
+83%
|
0.09
N/A
|
0.18
+100%
|
0.26
+44%
|
-0.17
N/A
|
-0.27
-59%
|