Naked Wines PLC
LSE:WINE

Watchlist Manager
Naked Wines PLC Logo
Naked Wines PLC
LSE:WINE
Watchlist
Price: 74.8 GBX 0.27% Market Closed
Market Cap: 53.6m GBX
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-29%
5Y
+23%
10Y
-12%
Operating Income
+
3Y
-
5Y
+31%
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Naked Wines PLC

Revenue
250.2m GBP
Cost of Revenue
-160.7m GBP
Gross Profit
89.5m GBP
Operating Expenses
-92.9m GBP
Operating Income
-3.3m GBP
Other Expenses
-1.6m GBP
Net Income
-4.9m GBP

Income Statement
Naked Wines PLC

Rotate your device to view
Income Statement
Currency: GBP
Apr-2001 Oct-2001 Apr-2002 Sep-2002 Mar-2003 Sep-2003 Mar-2004 Sep-2004 Mar-2005 Sep-2005 Mar-2006 Sep-2006 Apr-2007 Oct-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Apr-2012 Oct-2012 Apr-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Apr-2017 Oct-2017 Apr-2018 Oct-2018 Apr-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Dec-2021 Mar-2022 Sep-2022 Apr-2023 Oct-2023 Apr-2024 Sep-2024 Mar-2025
Revenue
Interest Expense
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
2
0
1
0
1
0
1
0
1
0
0
0
0
0
0
2
0
3
0
1
Revenue
87
N/A
94
+9%
105
+11%
117
+12%
126
+7%
138
+10%
148
+7%
154
+4%
163
+6%
169
+4%
172
+2%
180
+4%
191
+6%
194
+1%
197
+2%
200
+2%
202
+1%
214
+6%
233
+9%
244
+5%
257
+5%
268
+4%
280
+5%
279
-1%
274
-1%
279
+2%
278
0%
282
+1%
284
+1%
332
+17%
402
+21%
426
+6%
465
+9%
477
+3%
476
0%
334
-30%
178
-47%
190
+7%
203
+7%
273
+34%
340
+25%
342
+1%
438
+28%
350
-20%
452
+29%
354
-22%
321
-9%
290
-9%
270
-7%
250
-7%
Gross Profit
Cost of Revenue
(70)
(76)
(83)
(93)
(100)
(110)
(118)
(122)
(128)
(134)
(136)
(142)
(151)
(152)
(155)
(158)
(160)
(170)
(184)
(193)
(202)
(209)
(219)
(215)
(212)
(216)
(214)
(217)
(220)
(251)
(298)
(317)
(343)
(349)
(349)
(236)
(110)
(118)
(125)
(167)
(205)
(202)
(260)
(209)
(275)
(206)
(190)
(181)
(175)
(161)
Gross Profit
17
N/A
18
+9%
21
+15%
24
+13%
26
+7%
28
+9%
30
+8%
32
+6%
34
+6%
35
+3%
37
+4%
38
+4%
40
+7%
42
+4%
42
0%
42
N/A
42
-1%
45
+7%
50
+11%
52
+4%
55
+7%
58
+5%
62
+6%
63
+3%
63
-1%
63
+1%
64
+1%
65
+2%
65
-1%
82
+27%
104
+27%
109
+5%
122
+12%
128
+5%
127
-1%
98
-23%
68
-30%
72
+6%
78
+7%
106
+37%
135
+28%
140
+3%
178
+27%
142
-20%
178
+25%
148
-16%
131
-12%
110
-16%
95
-13%
90
-6%
Operating Income
Operating Expenses
(12)
(13)
(15)
(17)
(17)
(19)
(20)
(21)
(22)
(22)
(23)
(23)
(25)
(25)
(26)
(27)
(29)
(31)
(33)
(34)
(35)
(36)
(38)
(40)
(39)
(39)
(40)
(42)
(46)
(67)
(98)
(112)
(122)
(121)
(118)
(97)
(78)
(82)
(82)
(115)
(147)
(142)
(179)
(140)
(181)
(139)
(121)
(111)
(105)
(93)
Selling, General & Administrative
(13)
(14)
(16)
(17)
(18)
(19)
(20)
(21)
(22)
(22)
(23)
(24)
(25)
(26)
(26)
(28)
(29)
(32)
(34)
(35)
(35)
(37)
(39)
(41)
(39)
(40)
(41)
(43)
(47)
(67)
(99)
(113)
(123)
(122)
(118)
(98)
(74)
(82)
(78)
(110)
(143)
(142)
(179)
(140)
(181)
(139)
(121)
(111)
(105)
(93)
Depreciation & Amortization
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)
0
0
0
0
0
0
0
(0)
0
(0)
0
(4)
(0)
(5)
0
0
0
(0)
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
1
1
1
1
0
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
0
1
0
0
0
0
(4)
(4)
0
1
0
0
0
0
0
0
0
Operating Income
5
N/A
5
+11%
6
+20%
7
+18%
8
+15%
9
+15%
10
+11%
11
+10%
13
+11%
13
+6%
14
+4%
15
+6%
16
+5%
17
+6%
16
-3%
15
-10%
13
-12%
14
+5%
17
+22%
18
+7%
21
+18%
22
+7%
23
+6%
24
+1%
24
+0%
24
+2%
24
-1%
23
-4%
19
-19%
15
-18%
6
-59%
(3)
N/A
(0)
+91%
7
N/A
9
+30%
1
-90%
(9)
N/A
(10)
-11%
(5)
+52%
(9)
-77%
(12)
-36%
(2)
+87%
(1)
+35%
2
N/A
(3)
N/A
9
N/A
9
-1%
(2)
N/A
(10)
-397%
(3)
+66%
Pre-Tax Income
Interest Income Expense
0
0
(0)
(0)
(0)
(0)
(0)
(0)
0
0
0
0
1
0
0
0
(0)
(0)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
1
1
1
0
1
0
(1)
(2)
(2)
(2)
(1)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5)
(5)
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
4
(24)
(32)
(12)
(1)
0
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
0
0
0
0
0
0
0
0
0
0
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)
(1)
(1)
(1)
(1)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
0
(1)
0
(1)
0
0
0
0
0
0
0
0
0
0
(0)
(0)
0
(0)
0
(0)
0
(1)
Pre-Tax Income
5
N/A
5
+11%
6
+18%
7
+17%
8
+16%
10
+20%
11
+11%
11
+6%
13
+14%
14
+5%
14
+4%
15
+6%
16
+7%
17
+6%
17
-3%
15
-11%
7
-50%
8
+7%
16
+103%
17
+8%
20
+18%
22
+7%
23
+7%
24
+2%
24
+0%
24
+1%
24
-1%
23
-5%
18
-19%
14
-23%
5
-67%
(4)
N/A
(1)
+62%
6
N/A
8
+39%
0
-99%
(10)
N/A
(11)
-11%
(5)
+51%
(8)
-50%
(11)
-33%
(0)
+96%
0
N/A
3
+830%
2
-26%
(15)
N/A
(25)
-63%
(16)
+33%
(12)
+25%
(5)
+60%
Net Income
Tax Provision
(1)
(2)
(2)
(2)
(3)
(3)
(4)
(4)
(4)
(5)
(4)
(5)
(5)
(6)
(5)
(5)
(4)
(4)
(5)
(5)
(6)
(6)
(7)
(6)
(6)
(6)
(6)
(6)
(5)
(5)
(2)
0
(1)
(3)
(1)
2
0
(1)
(1)
(1)
1
(1)
(1)
(0)
(1)
(2)
(4)
(5)
(3)
(0)
Income from Continuing Operations
3
3
4
5
5
7
7
8
9
9
11
10
11
12
11
10
3
4
11
12
14
15
17
17
17
18
18
17
13
9
2
(4)
(3)
3
7
3
(10)
(12)
(7)
(9)
(10)
(1)
(0)
2
2
(17)
(29)
(21)
(16)
(5)
Net Income (Common)
3
N/A
3
+6%
4
+18%
5
+15%
5
+20%
7
+22%
7
+9%
8
+4%
9
+13%
9
+5%
11
+18%
10
-2%
11
+6%
12
+7%
11
-3%
10
-11%
3
-67%
4
+9%
11
+214%
12
+7%
14
+17%
15
+8%
17
+8%
17
+2%
17
+1%
18
+3%
18
-2%
17
-5%
13
-19%
9
-35%
2
-74%
(4)
N/A
(3)
+23%
3
N/A
7
+157%
6
-23%
(9)
N/A
(16)
-67%
8
N/A
7
-20%
(10)
N/A
(1)
+90%
(0)
+71%
2
N/A
1
-62%
(17)
N/A
(29)
-64%
(21)
+27%
(16)
+25%
(5)
+69%
EPS (Diluted)
0.05
N/A
0.06
+20%
0.06
N/A
0.08
+33%
0.09
+13%
0.11
+22%
0.11
N/A
0.12
+9%
0.13
+8%
0.14
+8%
0.16
+14%
0.15
-6%
0.17
+13%
0.18
+6%
0.18
N/A
0.16
-11%
0.05
-69%
0.06
+20%
0.18
+200%
0.19
+6%
0.23
+21%
0.24
+4%
0.26
+8%
0.26
N/A
0.27
+4%
0.27
N/A
0.27
N/A
0.26
-4%
0.2
-23%
0.14
-30%
0.03
-79%
-0.05
N/A
-0.04
+20%
0.04
N/A
0.1
+150%
0.08
-20%
-0.14
N/A
-0.22
-57%
0.11
N/A
0.08
-27%
-0.14
N/A
-0.01
+93%
0
N/A
0.03
N/A
0.02
-33%
-0.24
N/A
-0.39
-63%
-0.28
+28%
-0.21
+25%
-0.07
+67%

See Also

Summary
WINE intrinsic value, competitors valuation, and company profile.
DCF Valuation
WINE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WINE stock valuation using valuation multiples.
Wall Street Estimates
WINE price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WINE stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.