Venture Life Group PLC
LSE:VLG
Income Statement
Earnings Waterfall
Venture Life Group PLC
Revenue
|
51.4m
GBP
|
Cost of Revenue
|
-31.3m
GBP
|
Gross Profit
|
20.2m
GBP
|
Operating Expenses
|
-15.6m
GBP
|
Operating Income
|
4.6m
GBP
|
Other Expenses
|
-3.7m
GBP
|
Net Income
|
921k
GBP
|
Income Statement
Venture Life Group PLC
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 |
0
N/A
|
3
+600%
|
7
+114%
|
8
+17%
|
9
+8%
|
11
+19%
|
14
+32%
|
16
+12%
|
16
+1%
|
17
+3%
|
19
+14%
|
20
+6%
|
20
+2%
|
28
+37%
|
30
+9%
|
27
-10%
|
33
+21%
|
38
+15%
|
44
+16%
|
49
+10%
|
51
+6%
|
|
Gross Profit | ||||||||||||||||||||||
Cost of Revenue |
(0)
|
(2)
|
(5)
|
(5)
|
(6)
|
(7)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(16)
|
(17)
|
(16)
|
(20)
|
(22)
|
(26)
|
(30)
|
(31)
|
|
Gross Profit |
0
N/A
|
1
+600%
|
3
+100%
|
3
+11%
|
3
+2%
|
4
+24%
|
5
+48%
|
6
+11%
|
6
+6%
|
7
+2%
|
7
+11%
|
8
+7%
|
8
+2%
|
11
+43%
|
13
+13%
|
11
-15%
|
13
+19%
|
16
+21%
|
18
+13%
|
19
+6%
|
20
+8%
|
|
Operating Income | ||||||||||||||||||||||
Operating Expenses |
(1)
|
(2)
|
(4)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(13)
|
(14)
|
(15)
|
(16)
|
|
Selling, General & Administrative |
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(6)
|
(5)
|
(7)
|
(6)
|
(8)
|
(7)
|
(10)
|
(9)
|
(11)
|
(8)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
|
Depreciation & Amortization |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(4)
|
(3)
|
(5)
|
(4)
|
(7)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(1)
N/A
|
(1)
-6%
|
(1)
-11%
|
(2)
-33%
|
(1)
+7%
|
(1)
+32%
|
(0)
+71%
|
(0)
+22%
|
1
N/A
|
1
+57%
|
1
+34%
|
1
-1%
|
1
+23%
|
4
+160%
|
4
+7%
|
2
-48%
|
3
+19%
|
3
+16%
|
3
+12%
|
4
+5%
|
5
+31%
|
|
Pre-Tax Income | ||||||||||||||||||||||
Interest Income Expense |
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
|
Non-Reccuring Items |
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Total Other Income |
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(1)
N/A
|
(2)
-42%
|
(2)
+4%
|
(1)
+8%
|
(2)
-15%
|
(2)
-6%
|
(1)
+36%
|
(1)
+25%
|
0
N/A
|
0
+470%
|
1
+98%
|
1
+22%
|
1
+57%
|
4
+164%
|
3
-9%
|
1
-66%
|
1
-16%
|
1
-21%
|
1
-5%
|
(0)
N/A
|
1
N/A
|
|
Net Income | ||||||||||||||||||||||
Tax Provision |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
3
|
2
|
0
|
2
|
3
|
1
|
(1)
|
1
|
|
Net Income (Common) |
(1)
N/A
|
(2)
-53%
|
(2)
+5%
|
(2)
+4%
|
(2)
-17%
|
(2)
-5%
|
(1)
+26%
|
(1)
+21%
|
(0)
+66%
|
(0)
+59%
|
0
N/A
|
0
+53%
|
1
+151%
|
3
+213%
|
2
-16%
|
0
-85%
|
2
+592%
|
3
+10%
|
1
-80%
|
(1)
N/A
|
1
N/A
|
|
EPS (Diluted) |
-0.03
N/A
|
-0.08
-167%
|
-0.06
+25%
|
-0.05
+17%
|
-0.05
N/A
|
-0.05
N/A
|
-0.04
+20%
|
-0.03
+25%
|
-0.01
+67%
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.03
+200%
|
0.03
N/A
|
0
N/A
|
0.02
N/A
|
0.02
N/A
|
0
N/A
|
-0.01
N/A
|
0.01
N/A
|