UP Global Sourcing Holdings PLC
LSE:UPGS
Income Statement
Earnings Waterfall
UP Global Sourcing Holdings PLC
Revenue
|
156.1m
GBP
|
Cost of Revenue
|
-117m
GBP
|
Gross Profit
|
39.1m
GBP
|
Operating Expenses
|
-23m
GBP
|
Operating Income
|
16.1m
GBP
|
Other Expenses
|
-4.1m
GBP
|
Net Income
|
12m
GBP
|
Income Statement
UP Global Sourcing Holdings PLC
Jan-2017 | Jul-2017 | Jan-2018 | Jul-2018 | Jan-2019 | Jul-2019 | Jan-2020 | Jul-2020 | Jan-2021 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
68
N/A
|
110
+61%
|
90
-18%
|
88
-3%
|
105
+20%
|
123
+17%
|
125
+2%
|
116
-8%
|
123
+7%
|
136
+11%
|
147
+8%
|
154
+5%
|
156
+1%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(51)
|
(85)
|
(72)
|
(68)
|
(82)
|
(96)
|
(97)
|
(89)
|
(96)
|
(106)
|
(113)
|
(116)
|
(117)
|
|
Gross Profit |
17
N/A
|
25
+47%
|
19
-24%
|
20
+5%
|
23
+20%
|
27
+16%
|
28
+4%
|
27
-7%
|
28
+5%
|
30
+9%
|
34
+12%
|
38
+13%
|
39
+2%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(10)
|
(17)
|
(14)
|
(14)
|
(16)
|
(18)
|
(19)
|
(17)
|
(18)
|
(20)
|
(21)
|
(22)
|
(23)
|
|
Selling, General & Administrative |
(10)
|
(18)
|
(15)
|
(14)
|
(16)
|
(18)
|
(19)
|
(17)
|
(18)
|
(20)
|
(21)
|
(22)
|
(22)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
7
N/A
|
8
+13%
|
5
-36%
|
6
+14%
|
8
+37%
|
9
+14%
|
9
+2%
|
9
+0%
|
10
+12%
|
10
-2%
|
13
+27%
|
16
+28%
|
16
-1%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
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
|
|
Pre-Tax Income |
7
N/A
|
7
+11%
|
5
-37%
|
5
+16%
|
7
+35%
|
8
+11%
|
8
+2%
|
8
+0%
|
10
+14%
|
10
+0%
|
12
+27%
|
15
+27%
|
15
-3%
|
|
Net Income | ||||||||||||||
Tax Provision |
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
Income from Continuing Operations |
5
|
6
|
3
|
4
|
6
|
6
|
6
|
7
|
8
|
7
|
9
|
12
|
12
|
|
Net Income (Common) |
5
N/A
|
6
+5%
|
3
-39%
|
4
+26%
|
6
+35%
|
6
+11%
|
6
+1%
|
7
+2%
|
8
+15%
|
7
-4%
|
9
+26%
|
12
+34%
|
12
-3%
|
|
EPS (Diluted) |
0.07
N/A
|
0.07
N/A
|
0.04
-43%
|
0.05
+25%
|
0.07
+40%
|
0.08
+14%
|
0.08
N/A
|
0.08
N/A
|
0.1
+25%
|
0.09
-10%
|
0.1
+11%
|
0.14
+40%
|
0.14
N/A
|