Ultra Electronics Holdings PLC
LSE:ULE
Income Statement
Earnings Waterfall
Ultra Electronics Holdings PLC
Revenue
|
850.7m
GBP
|
Cost of Revenue
|
-597.3m
GBP
|
Gross Profit
|
253.4m
GBP
|
Operating Expenses
|
-132.4m
GBP
|
Operating Income
|
121m
GBP
|
Other Expenses
|
-54.1m
GBP
|
Net Income
|
66.9m
GBP
|
Income Statement
Ultra Electronics Holdings PLC
Dec-2001 | Jun-2002 | Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jul-2010 | Dec-2010 | Jul-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jul-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jul-2021 | Dec-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
240
N/A
|
250
+4%
|
260
+4%
|
271
+4%
|
284
+5%
|
292
+3%
|
311
+6%
|
326
+5%
|
342
+5%
|
365
+7%
|
377
+3%
|
389
+3%
|
413
+6%
|
452
+9%
|
515
+14%
|
609
+18%
|
651
+7%
|
677
+4%
|
710
+5%
|
703
-1%
|
732
+4%
|
759
+4%
|
761
+0%
|
758
0%
|
745
-2%
|
718
-4%
|
714
-1%
|
705
-1%
|
726
+3%
|
761
+5%
|
786
+3%
|
786
0%
|
775
-1%
|
760
-2%
|
767
+1%
|
803
+5%
|
825
+3%
|
851
+3%
|
860
+1%
|
851
-1%
|
851
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(208)
|
(218)
|
(227)
|
(235)
|
(247)
|
(235)
|
(230)
|
(242)
|
(250)
|
(265)
|
(275)
|
(286)
|
(300)
|
(329)
|
(373)
|
(438)
|
(463)
|
(481)
|
(505)
|
(489)
|
(515)
|
(540)
|
(535)
|
(529)
|
(524)
|
(511)
|
(494)
|
(483)
|
(500)
|
(522)
|
(537)
|
(540)
|
(545)
|
(539)
|
(545)
|
(573)
|
(586)
|
(605)
|
(609)
|
(593)
|
(597)
|
|
Gross Profit |
32
N/A
|
32
+2%
|
34
+3%
|
35
+5%
|
38
+7%
|
58
+53%
|
81
+41%
|
84
+3%
|
92
+10%
|
100
+9%
|
103
+2%
|
104
+1%
|
113
+9%
|
123
+9%
|
142
+16%
|
171
+20%
|
189
+10%
|
195
+3%
|
205
+5%
|
214
+5%
|
217
+1%
|
219
+1%
|
226
+3%
|
229
+1%
|
222
-3%
|
207
-6%
|
219
+6%
|
222
+1%
|
227
+2%
|
239
+5%
|
249
+4%
|
245
-2%
|
230
-6%
|
221
-4%
|
222
+1%
|
231
+4%
|
239
+4%
|
246
+3%
|
251
+2%
|
258
+3%
|
253
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(20)
|
(38)
|
(38)
|
(44)
|
(51)
|
(49)
|
(48)
|
(54)
|
(61)
|
(78)
|
(101)
|
(113)
|
(113)
|
(117)
|
(125)
|
(120)
|
(125)
|
(140)
|
(132)
|
(119)
|
(113)
|
(127)
|
(142)
|
(147)
|
(151)
|
(149)
|
(158)
|
(137)
|
(143)
|
(142)
|
(139)
|
(139)
|
(146)
|
(141)
|
(137)
|
(132)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
(18)
|
(41)
|
(43)
|
(49)
|
(53)
|
(49)
|
(49)
|
(58)
|
(66)
|
(78)
|
(96)
|
(109)
|
(113)
|
(115)
|
(121)
|
(118)
|
(124)
|
(141)
|
(140)
|
(128)
|
(117)
|
(140)
|
(146)
|
(145)
|
(148)
|
(146)
|
(148)
|
(136)
|
(134)
|
(109)
|
(135)
|
(107)
|
(142)
|
(122)
|
(140)
|
(123)
|
|
Depreciation & Amortization |
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
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
|
(3)
|
0
|
(1)
|
0
|
(32)
|
0
|
(32)
|
0
|
(19)
|
0
|
(16)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(2)
|
4
|
5
|
4
|
2
|
1
|
2
|
4
|
6
|
0
|
(6)
|
(4)
|
1
|
(2)
|
(4)
|
(3)
|
(0)
|
2
|
9
|
10
|
4
|
13
|
4
|
(1)
|
(3)
|
0
|
(10)
|
0
|
(8)
|
0
|
(4)
|
0
|
(5)
|
0
|
3
|
7
|
|
Operating Income |
28
N/A
|
29
+2%
|
30
+3%
|
31
+4%
|
33
+6%
|
37
+14%
|
43
+16%
|
46
+6%
|
48
+4%
|
49
+3%
|
54
+10%
|
56
+4%
|
59
+6%
|
62
+5%
|
64
+3%
|
70
+9%
|
76
+9%
|
83
+9%
|
87
+6%
|
89
+2%
|
96
+9%
|
94
-3%
|
86
-8%
|
97
+13%
|
102
+5%
|
95
-8%
|
92
-3%
|
79
-14%
|
80
+1%
|
88
+10%
|
100
+14%
|
87
-13%
|
93
+7%
|
78
-16%
|
80
+3%
|
92
+14%
|
101
+10%
|
100
-1%
|
110
+10%
|
121
+10%
|
121
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(7)
|
(1)
|
1
|
(2)
|
(2)
|
(8)
|
(66)
|
(31)
|
35
|
1
|
7
|
13
|
(3)
|
(6)
|
(1)
|
(10)
|
(4)
|
10
|
(12)
|
(14)
|
(12)
|
(31)
|
(34)
|
(4)
|
(12)
|
(14)
|
(16)
|
(11)
|
(5)
|
(12)
|
(8)
|
0
|
(13)
|
|
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
|
(44)
|
(44)
|
(54)
|
(54)
|
(13)
|
(16)
|
(6)
|
(11)
|
(17)
|
(12)
|
(17)
|
(16)
|
(2)
|
(3)
|
2
|
(0)
|
(16)
|
|
Gain/Loss on Disposition of Assets |
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
|
(16)
|
(16)
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
12
|
12
|
(3)
|
(3)
|
(2)
|
(5)
|
(5)
|
(2)
|
(2)
|
(1)
|
(1)
|
(9)
|
|
Pre-Tax Income |
23
N/A
|
25
+6%
|
26
+6%
|
28
+6%
|
30
+7%
|
34
+15%
|
40
+18%
|
41
+3%
|
41
-1%
|
48
+18%
|
55
+14%
|
54
-1%
|
57
+4%
|
54
-5%
|
(3)
N/A
|
37
N/A
|
108
+193%
|
81
-25%
|
91
+13%
|
100
+9%
|
91
-8%
|
85
-7%
|
83
-3%
|
82
-1%
|
49
-40%
|
56
+13%
|
21
-61%
|
(10)
N/A
|
35
N/A
|
53
+51%
|
68
+29%
|
66
-2%
|
61
-8%
|
50
-18%
|
43
-14%
|
60
+42%
|
91
+50%
|
83
-9%
|
104
+25%
|
120
+16%
|
83
-31%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(14)
|
(15)
|
(15)
|
(15)
|
(14)
|
5
|
(6)
|
(29)
|
(22)
|
(25)
|
(27)
|
(25)
|
(23)
|
(19)
|
(16)
|
(11)
|
(13)
|
(15)
|
(13)
|
(10)
|
(9)
|
(9)
|
(8)
|
(12)
|
(12)
|
(10)
|
(13)
|
(16)
|
(15)
|
(20)
|
(23)
|
(16)
|
|
Income from Continuing Operations |
16
|
17
|
18
|
19
|
20
|
24
|
29
|
30
|
29
|
35
|
40
|
39
|
41
|
40
|
2
|
31
|
79
|
58
|
66
|
72
|
66
|
62
|
64
|
66
|
38
|
42
|
6
|
(22)
|
25
|
44
|
58
|
58
|
49
|
38
|
32
|
48
|
75
|
68
|
84
|
97
|
67
|
|
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)
|
(1)
|
(0)
|
(1)
|
0
|
1
|
14
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Net Income (Common) |
16
N/A
|
17
+6%
|
18
+5%
|
19
+6%
|
20
+7%
|
24
+19%
|
29
+21%
|
30
+2%
|
29
-2%
|
35
+18%
|
40
+14%
|
39
-1%
|
41
+5%
|
40
-4%
|
2
-95%
|
31
+1 606%
|
79
+156%
|
58
-26%
|
66
+14%
|
72
+9%
|
66
-9%
|
62
-6%
|
63
+2%
|
65
+3%
|
38
-42%
|
43
+12%
|
21
-52%
|
(8)
N/A
|
25
N/A
|
44
+74%
|
58
+34%
|
58
-1%
|
49
-15%
|
38
-23%
|
32
-14%
|
48
+48%
|
75
+55%
|
68
-9%
|
84
+23%
|
97
+16%
|
67
-31%
|
|
EPS (Diluted) |
0.25
N/A
|
0.27
+8%
|
0.28
+4%
|
0.29
+4%
|
0.31
+7%
|
0.37
+19%
|
0.44
+19%
|
0.44
N/A
|
0.43
-2%
|
0.51
+19%
|
0.58
+14%
|
0.58
N/A
|
0.61
+5%
|
0.58
-5%
|
0.02
-97%
|
0.44
+2 100%
|
1.14
+159%
|
0.85
-25%
|
0.96
+13%
|
1.04
+8%
|
0.95
-9%
|
0.89
-6%
|
0.91
+2%
|
0.94
+3%
|
0.55
-41%
|
0.61
+11%
|
0.3
-51%
|
-0.11
N/A
|
0.36
N/A
|
0.62
+72%
|
0.83
+34%
|
0.82
-1%
|
0.66
-20%
|
0.49
-26%
|
0.44
-10%
|
0.67
+52%
|
1.05
+57%
|
0.96
-9%
|
1.18
+23%
|
1.36
+15%
|
0.94
-31%
|