WANdisco PLC
LSE:WAND
Income Statement
Earnings Waterfall
WANdisco PLC
Revenue
|
6.9m
USD
|
Cost of Revenue
|
-521k
USD
|
Gross Profit
|
6.3m
USD
|
Operating Expenses
|
-48.8m
USD
|
Operating Income
|
-42.5m
USD
|
Other Expenses
|
-4.7m
USD
|
Net Income
|
-47.2m
USD
|
Income Statement
WANdisco PLC
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 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||
Revenue |
6
N/A
|
7
+10%
|
8
+21%
|
10
+19%
|
11
+18%
|
12
+6%
|
11
-7%
|
11
0%
|
11
+4%
|
15
+35%
|
20
+28%
|
16
-20%
|
17
+8%
|
17
+1%
|
16
-6%
|
14
-14%
|
11
-24%
|
10
-3%
|
12
+19%
|
9
-24%
|
12
+27%
|
10
-18%
|
7
-29%
|
|
Gross Profit | ||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(3)
|
(4)
|
(1)
|
(1)
|
|
Gross Profit |
6
N/A
|
6
+2%
|
6
+14%
|
8
+18%
|
9
+19%
|
10
+14%
|
10
-1%
|
10
0%
|
10
-2%
|
14
+35%
|
18
+31%
|
14
-19%
|
15
+8%
|
16
+1%
|
15
-5%
|
13
-15%
|
9
-25%
|
9
-3%
|
8
-8%
|
6
-30%
|
8
+39%
|
9
+9%
|
6
-30%
|
|
Operating Income | ||||||||||||||||||||||||
Operating Expenses |
(11)
|
(17)
|
(23)
|
(36)
|
(48)
|
(48)
|
(40)
|
(33)
|
(28)
|
(25)
|
(27)
|
(32)
|
(39)
|
(43)
|
(42)
|
(41)
|
(43)
|
(50)
|
(59)
|
(53)
|
(56)
|
(50)
|
(49)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(11)
|
(17)
|
(23)
|
(36)
|
(48)
|
(48)
|
(40)
|
(33)
|
(28)
|
(25)
|
(27)
|
(32)
|
(39)
|
(43)
|
(42)
|
(41)
|
(43)
|
(50)
|
(57)
|
(51)
|
(56)
|
(50)
|
(49)
|
|
Operating Income |
(6)
N/A
|
(11)
-95%
|
(17)
-49%
|
(29)
-69%
|
(38)
-34%
|
(38)
+2%
|
(30)
+20%
|
(23)
+25%
|
(18)
+21%
|
(12)
+33%
|
(10)
+19%
|
(18)
-87%
|
(23)
-28%
|
(28)
-19%
|
(27)
+1%
|
(28)
-4%
|
(34)
-19%
|
(41)
-20%
|
(50)
-23%
|
(47)
+6%
|
(48)
-1%
|
(41)
+14%
|
(43)
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||
Interest Income Expense |
1
|
0
|
(1)
|
(0)
|
1
|
1
|
(0)
|
4
|
8
|
1
|
(4)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
1
|
13
|
11
|
(3)
|
|
Non-Reccuring Items |
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
(0)
|
0
|
0
|
1
|
3
|
2
|
(2)
|
2
|
(2)
|
0
|
0
|
(2)
|
0
|
(2)
|
(2)
|
|
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
|
|
Pre-Tax Income |
(8)
N/A
|
(12)
-48%
|
(20)
-69%
|
(31)
-55%
|
(39)
-27%
|
(39)
+2%
|
(31)
+20%
|
(19)
+40%
|
(10)
+46%
|
(11)
-9%
|
(14)
-28%
|
(19)
-35%
|
(21)
-8%
|
(26)
-26%
|
(29)
-12%
|
(26)
+9%
|
(36)
-35%
|
(42)
-18%
|
(51)
-22%
|
(48)
+6%
|
(35)
+28%
|
(32)
+9%
|
(47)
-49%
|
|
Net Income | ||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
0
|
0
|
|
Income from Continuing Operations |
(8)
|
(12)
|
(20)
|
(31)
|
(38)
|
(38)
|
(30)
|
(18)
|
(9)
|
(10)
|
(14)
|
(18)
|
(20)
|
(25)
|
(28)
|
(26)
|
(34)
|
(41)
|
(49)
|
(46)
|
(33)
|
(32)
|
(47)
|
|
Net Income (Common) |
(8)
N/A
|
(12)
-48%
|
(20)
-66%
|
(31)
-56%
|
(38)
-25%
|
(38)
+2%
|
(30)
+20%
|
(18)
+41%
|
(9)
+47%
|
(10)
-9%
|
(14)
-33%
|
(18)
-37%
|
(20)
-7%
|
(25)
-27%
|
(28)
-13%
|
(26)
+9%
|
(34)
-34%
|
(41)
-18%
|
(49)
-21%
|
(38)
+24%
|
(24)
+36%
|
(32)
-30%
|
(47)
-49%
|
|
EPS (Diluted) |
-0.37
N/A
|
-0.56
-51%
|
-0.89
-59%
|
-1.29
-45%
|
-1.59
-23%
|
-1.33
+16%
|
-1.01
+24%
|
-0.59
+42%
|
-0.25
+58%
|
-0.27
-8%
|
-0.36
-33%
|
-0.47
-31%
|
-0.47
N/A
|
-0.59
-26%
|
-0.59
N/A
|
-0.53
+10%
|
-0.65
-23%
|
-0.77
-18%
|
-0.83
-8%
|
-0.59
+29%
|
-0.4
+32%
|
-0.48
-20%
|
-0.7
-46%
|