Victrex PLC
LSE:VCT
Income Statement
Earnings Waterfall
Victrex PLC
Revenue
|
299.4m
GBP
|
Cost of Revenue
|
-136.8m
GBP
|
Gross Profit
|
162.6m
GBP
|
Operating Expenses
|
-81.9m
GBP
|
Operating Income
|
80.7m
GBP
|
Other Expenses
|
-19m
GBP
|
Net Income
|
61.7m
GBP
|
Income Statement
Victrex PLC
Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
72
N/A
|
77
+8%
|
87
+12%
|
94
+9%
|
101
+7%
|
111
+10%
|
123
+11%
|
130
+6%
|
131
+1%
|
133
+2%
|
141
+6%
|
120
-15%
|
104
-13%
|
146
+40%
|
190
+30%
|
208
+10%
|
216
+4%
|
214
-1%
|
220
+3%
|
221
+0%
|
222
+1%
|
236
+6%
|
253
+7%
|
263
+4%
|
264
+0%
|
250
-5%
|
252
+1%
|
266
+6%
|
290
+9%
|
326
+12%
|
326
+0%
|
302
-7%
|
288
-5%
|
296
+3%
|
265
-11%
|
266
+0%
|
311
+17%
|
322
+3%
|
338
+5%
|
332
-2%
|
299
-10%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(32)
|
(35)
|
(39)
|
(42)
|
(44)
|
(44)
|
(47)
|
(49)
|
(47)
|
(47)
|
(50)
|
(41)
|
(39)
|
(60)
|
(69)
|
(66)
|
(69)
|
(71)
|
(74)
|
(74)
|
(74)
|
(82)
|
(89)
|
(92)
|
(95)
|
(93)
|
(94)
|
(99)
|
(106)
|
(118)
|
(118)
|
(113)
|
(112)
|
(120)
|
(122)
|
(129)
|
(146)
|
(153)
|
(164)
|
(156)
|
(137)
|
|
Gross Profit |
39
N/A
|
42
+8%
|
48
+12%
|
52
+9%
|
57
+10%
|
67
+17%
|
76
+13%
|
81
+7%
|
85
+4%
|
87
+3%
|
92
+6%
|
79
-14%
|
65
-18%
|
85
+32%
|
121
+41%
|
142
+18%
|
146
+3%
|
143
-2%
|
146
+2%
|
147
+1%
|
148
+1%
|
153
+4%
|
163
+7%
|
171
+5%
|
168
-2%
|
157
-6%
|
159
+1%
|
168
+6%
|
184
+10%
|
208
+13%
|
208
+0%
|
189
-9%
|
176
-7%
|
176
0%
|
142
-19%
|
137
-4%
|
165
+21%
|
169
+2%
|
175
+3%
|
176
+1%
|
163
-8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(17)
|
(19)
|
(20)
|
(21)
|
(23)
|
(27)
|
(31)
|
(32)
|
(33)
|
(35)
|
(37)
|
(41)
|
(39)
|
(40)
|
(46)
|
(50)
|
(53)
|
(51)
|
(52)
|
(53)
|
(54)
|
(56)
|
(61)
|
(64)
|
(62)
|
(57)
|
(58)
|
(62)
|
(71)
|
(84)
|
(81)
|
(73)
|
(71)
|
(70)
|
(66)
|
(66)
|
(73)
|
(75)
|
(78)
|
(86)
|
(82)
|
|
Selling, General & Administrative |
(17)
|
(19)
|
(20)
|
(21)
|
(23)
|
(27)
|
(31)
|
(32)
|
(33)
|
(35)
|
(37)
|
(41)
|
(39)
|
(40)
|
(46)
|
(50)
|
(53)
|
(51)
|
(52)
|
(53)
|
(54)
|
(56)
|
(61)
|
(64)
|
(62)
|
(57)
|
(58)
|
(62)
|
(71)
|
(84)
|
(81)
|
(73)
|
(71)
|
(70)
|
(66)
|
(66)
|
(73)
|
(75)
|
(78)
|
(86)
|
(63)
|
|
Research & Development |
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
|
(19)
|
|
Operating Income |
23
N/A
|
24
+6%
|
28
+15%
|
31
+13%
|
34
+10%
|
40
+17%
|
45
+12%
|
49
+9%
|
51
+5%
|
52
+1%
|
55
+6%
|
38
-31%
|
25
-34%
|
46
+82%
|
75
+64%
|
92
+23%
|
94
+2%
|
92
-2%
|
94
+3%
|
94
-1%
|
94
+1%
|
97
+3%
|
102
+5%
|
107
+5%
|
106
-1%
|
100
-6%
|
101
+1%
|
105
+5%
|
113
+7%
|
124
+10%
|
127
+2%
|
116
-9%
|
106
-9%
|
106
+0%
|
76
-28%
|
71
-7%
|
93
+31%
|
94
+2%
|
96
+2%
|
90
-6%
|
81
-11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
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
|
(1)
|
(3)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(12)
|
(10)
|
1
|
(4)
|
(8)
|
(7)
|
(8)
|
|
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 |
23
N/A
|
24
+8%
|
29
+17%
|
32
+13%
|
35
+9%
|
41
+16%
|
46
+13%
|
50
+9%
|
52
+4%
|
52
+0%
|
55
+6%
|
38
-31%
|
25
-34%
|
46
+82%
|
75
+64%
|
92
+23%
|
94
+2%
|
92
-2%
|
95
+3%
|
94
-1%
|
95
+1%
|
98
+3%
|
103
+5%
|
108
+5%
|
106
-1%
|
100
-6%
|
100
+0%
|
103
+3%
|
111
+8%
|
124
+12%
|
128
+3%
|
114
-10%
|
105
-8%
|
104
0%
|
64
-39%
|
60
-5%
|
93
+54%
|
90
-3%
|
88
-2%
|
83
-5%
|
73
-13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(7)
|
(8)
|
(9)
|
(11)
|
(11)
|
(13)
|
(14)
|
(15)
|
(16)
|
(15)
|
(16)
|
(11)
|
(7)
|
(13)
|
(21)
|
(25)
|
(23)
|
(21)
|
(23)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(23)
|
(20)
|
(18)
|
(19)
|
(12)
|
(9)
|
(17)
|
(15)
|
(12)
|
(15)
|
(9)
|
(7)
|
(20)
|
(20)
|
(12)
|
(12)
|
(12)
|
|
Income from Continuing Operations |
15
|
16
|
19
|
22
|
24
|
28
|
32
|
35
|
36
|
37
|
39
|
27
|
18
|
33
|
54
|
67
|
71
|
71
|
72
|
72
|
73
|
76
|
80
|
84
|
84
|
80
|
83
|
84
|
100
|
115
|
111
|
99
|
92
|
89
|
54
|
54
|
73
|
70
|
76
|
71
|
61
|
|
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
|
1
|
1
|
1
|
1
|
|
Net Income (Common) |
15
N/A
|
16
+8%
|
19
+17%
|
22
+13%
|
24
+11%
|
28
+16%
|
32
+15%
|
35
+10%
|
36
+4%
|
37
+2%
|
39
+5%
|
27
-31%
|
18
-34%
|
33
+83%
|
54
+65%
|
67
+24%
|
71
+6%
|
71
-1%
|
72
+2%
|
72
+0%
|
73
+1%
|
76
+4%
|
80
+6%
|
84
+5%
|
84
-1%
|
80
-4%
|
83
+3%
|
84
+1%
|
100
+19%
|
115
+16%
|
111
-4%
|
99
-10%
|
92
-7%
|
89
-3%
|
54
-39%
|
54
-1%
|
73
+36%
|
70
-4%
|
76
+8%
|
72
-5%
|
62
-14%
|
|
EPS (Diluted) |
0.19
N/A
|
0.2
+5%
|
0.23
+15%
|
0.26
+13%
|
0.29
+12%
|
0.34
+17%
|
0.39
+15%
|
0.43
+10%
|
0.45
+5%
|
0.46
+2%
|
0.48
+4%
|
0.33
-31%
|
0.22
-33%
|
0.4
+82%
|
0.65
+63%
|
0.8
+23%
|
0.84
+5%
|
0.83
-1%
|
0.85
+2%
|
0.86
+1%
|
0.87
+1%
|
0.9
+3%
|
0.94
+4%
|
0.99
+5%
|
0.98
-1%
|
0.93
-5%
|
0.97
+4%
|
0.97
N/A
|
1.16
+20%
|
1.34
+16%
|
1.28
-4%
|
1.15
-10%
|
1.07
-7%
|
1.03
-4%
|
0.63
-39%
|
0.62
-2%
|
0.84
+35%
|
0.81
-4%
|
0.87
+7%
|
0.83
-5%
|
0.71
-14%
|