Workspace Group PLC
LSE:WKP
Income Statement
Earnings Waterfall
Workspace Group PLC
Revenue
|
182.6m
GBP
|
Cost of Revenue
|
-59.4m
GBP
|
Gross Profit
|
123.2m
GBP
|
Operating Expenses
|
-25.3m
GBP
|
Operating Income
|
97.9m
GBP
|
Other Expenses
|
-319.4m
GBP
|
Net Income
|
-221.5m
GBP
|
Income Statement
Workspace Group PLC
Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-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 |
63
N/A
|
64
+2%
|
64
-1%
|
62
-3%
|
61
-2%
|
62
+1%
|
64
+3%
|
66
+4%
|
67
+1%
|
68
+2%
|
70
+2%
|
70
+0%
|
67
-4%
|
67
-1%
|
68
+3%
|
69
+1%
|
68
-1%
|
67
-1%
|
68
+1%
|
70
+2%
|
71
+2%
|
74
+4%
|
78
+6%
|
84
+7%
|
93
+11%
|
101
+9%
|
105
+4%
|
109
+3%
|
117
+7%
|
129
+10%
|
139
+8%
|
149
+7%
|
158
+6%
|
161
+2%
|
157
-3%
|
142
-9%
|
128
-10%
|
133
+4%
|
154
+16%
|
174
+13%
|
183
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(21)
|
(21)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(22)
|
(23)
|
(23)
|
(22)
|
(23)
|
(23)
|
(24)
|
(26)
|
(27)
|
(27)
|
(29)
|
(30)
|
(30)
|
(33)
|
(36)
|
(38)
|
(41)
|
(39)
|
(58)
|
(61)
|
(42)
|
(45)
|
(51)
|
(56)
|
(59)
|
|
Gross Profit |
46
N/A
|
47
+2%
|
46
-3%
|
44
-5%
|
43
-2%
|
44
+2%
|
45
+3%
|
47
+5%
|
47
+0%
|
47
+1%
|
48
+1%
|
47
-1%
|
45
-5%
|
44
-2%
|
45
+2%
|
46
+1%
|
46
-1%
|
45
-2%
|
45
+1%
|
47
+4%
|
48
+3%
|
50
+4%
|
54
+7%
|
58
+7%
|
66
+14%
|
74
+13%
|
76
+3%
|
79
+4%
|
87
+10%
|
96
+10%
|
104
+8%
|
111
+7%
|
117
+5%
|
122
+4%
|
98
-19%
|
82
-17%
|
86
+6%
|
88
+2%
|
103
+17%
|
118
+14%
|
123
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(9)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(16)
|
(8)
|
8
|
(4)
|
(15)
|
24
|
22
|
(14)
|
(15)
|
(16)
|
(16)
|
(18)
|
(19)
|
(18)
|
(18)
|
(19)
|
(19)
|
(21)
|
(26)
|
(27)
|
(25)
|
|
Selling, General & Administrative |
(9)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(14)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(19)
|
(19)
|
(19)
|
(21)
|
(23)
|
(23)
|
(23)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
4
|
21
|
10
|
(0)
|
39
|
37
|
1
|
1
|
1
|
1
|
(1)
|
(2)
|
(0)
|
0
|
(0)
|
0
|
0
|
(2)
|
(4)
|
(2)
|
|
Operating Income |
37
N/A
|
38
+1%
|
37
-3%
|
34
-8%
|
33
-3%
|
34
+2%
|
35
+4%
|
37
+7%
|
37
-1%
|
37
+0%
|
38
+2%
|
38
+1%
|
36
-5%
|
36
-2%
|
36
+1%
|
36
+1%
|
36
-1%
|
35
-4%
|
35
+1%
|
36
+3%
|
33
-9%
|
42
+29%
|
62
+46%
|
54
-12%
|
51
-6%
|
99
+94%
|
99
N/A
|
65
-34%
|
73
+12%
|
80
+10%
|
88
+9%
|
93
+6%
|
98
+5%
|
104
+6%
|
80
-23%
|
62
-22%
|
68
+9%
|
67
0%
|
78
+15%
|
91
+18%
|
98
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
112
|
134
|
135
|
116
|
80
|
62
|
27
|
(44)
|
(76)
|
(146)
|
(224)
|
(394)
|
(301)
|
(11)
|
46
|
17
|
16
|
14
|
21
|
40
|
122
|
214
|
266
|
306
|
299
|
293
|
138
|
25
|
133
|
90
|
64
|
48
|
37
|
(32)
|
(217)
|
(282)
|
(173)
|
57
|
80
|
(123)
|
(307)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(7)
|
1
|
2
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
(16)
|
(16)
|
0
|
(1)
|
(6)
|
(12)
|
|
Total Other Income |
0
|
1
|
1
|
1
|
0
|
(1)
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
149
N/A
|
172
+16%
|
173
+0%
|
151
-13%
|
113
-25%
|
94
-16%
|
63
-33%
|
(6)
N/A
|
(37)
-549%
|
(107)
-189%
|
(185)
-73%
|
(360)
-94%
|
(271)
+25%
|
26
N/A
|
83
+220%
|
53
-37%
|
52
-2%
|
49
-6%
|
56
+16%
|
76
+36%
|
153
+100%
|
253
+65%
|
325
+29%
|
360
+11%
|
350
-3%
|
391
+12%
|
235
-40%
|
89
-62%
|
205
+131%
|
170
-17%
|
148
-13%
|
137
-7%
|
135
-2%
|
73
-46%
|
(137)
N/A
|
(236)
-72%
|
(122)
+48%
|
124
N/A
|
156
+26%
|
(38)
N/A
|
(221)
-490%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(42)
|
(49)
|
(49)
|
58
|
81
|
94
|
101
|
6
|
2
|
2
|
3
|
0
|
0
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
107
|
123
|
123
|
208
|
193
|
188
|
164
|
(0)
|
(35)
|
(105)
|
(183)
|
(360)
|
(271)
|
24
|
82
|
54
|
52
|
49
|
57
|
76
|
153
|
252
|
325
|
360
|
350
|
389
|
233
|
89
|
205
|
171
|
149
|
137
|
135
|
72
|
(137)
|
(236)
|
(122)
|
124
|
156
|
(38)
|
(222)
|
|
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
|
(11)
|
(20)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
107
N/A
|
123
+15%
|
123
+0%
|
208
+69%
|
193
-7%
|
188
-3%
|
164
-13%
|
(0)
N/A
|
(35)
-34 600%
|
(105)
-201%
|
(183)
-75%
|
(360)
-97%
|
(271)
+25%
|
24
N/A
|
82
+236%
|
54
-34%
|
52
-2%
|
49
-6%
|
57
+16%
|
76
+34%
|
153
+100%
|
241
+58%
|
305
+26%
|
351
+15%
|
350
0%
|
389
+11%
|
233
-40%
|
89
-62%
|
205
+131%
|
171
-17%
|
149
-13%
|
137
-8%
|
135
-2%
|
72
-47%
|
(137)
N/A
|
(236)
-72%
|
(122)
+48%
|
124
N/A
|
156
+26%
|
(38)
N/A
|
(222)
-486%
|
|
EPS (Diluted) |
4.52
N/A
|
5.15
+14%
|
5.14
0%
|
8.8
+71%
|
8.19
-7%
|
7.81
-5%
|
6.92
-11%
|
-0.02
N/A
|
-1.48
-7 300%
|
-4.41
-198%
|
-7.73
-75%
|
-11.68
-51%
|
-2.5
+79%
|
0.2
N/A
|
0.69
+245%
|
0.44
-36%
|
0.42
-5%
|
0.35
-17%
|
0.39
+11%
|
0.53
+36%
|
1.04
+96%
|
1.63
+57%
|
2.06
+26%
|
2.27
+10%
|
2.13
-6%
|
2.37
+11%
|
1.42
-40%
|
0.54
-62%
|
1.24
+130%
|
1.04
-16%
|
0.87
-16%
|
0.77
-11%
|
0.75
-3%
|
0.4
-47%
|
-0.76
N/A
|
-1.3
-71%
|
-0.67
+48%
|
0.68
N/A
|
0.82
+21%
|
-0.2
N/A
|
-1.15
-475%
|