SD Standard ETC PLC
OSE:SDSD
Income Statement
Earnings Waterfall
SD Standard ETC PLC
Income Statement
SD Standard ETC PLC
| Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+589%
|
0
-92%
|
(6)
N/A
|
(3)
+60%
|
(4)
-68%
|
(5)
-24%
|
1
N/A
|
(1)
N/A
|
3
N/A
|
10
+242%
|
11
+12%
|
7
-37%
|
(5)
N/A
|
(17)
-218%
|
(25)
-41%
|
(30)
-21%
|
(22)
+25%
|
(7)
+71%
|
(3)
+55%
|
8
N/A
|
19
+128%
|
15
-19%
|
20
+34%
|
42
+107%
|
21
-49%
|
1
-97%
|
10
+1 360%
|
5
-52%
|
(45)
N/A
|
(34)
+23%
|
(46)
-34%
|
(14)
+69%
|
(14)
-2%
|
(4)
+74%
|
1
N/A
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
31
|
29
|
28
|
44
|
33
|
77
|
108
|
92
|
(6)
|
27
|
(3)
|
(10)
|
(1)
|
(16)
|
(17)
|
(8)
|
(1)
|
(3)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
(1)
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(14)
|
(2)
|
(2)
|
(2)
|
(19)
|
(2)
|
(3)
|
(14)
|
(52)
|
(2)
|
(2)
|
(2)
|
|
| Selling, General & Administrative |
(4)
|
(6)
|
(7)
|
(7)
|
(7)
|
(9)
|
(9)
|
(8)
|
(5)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| 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
|
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
|
|
| Other Operating Expenses |
34
|
35
|
35
|
51
|
41
|
86
|
117
|
100
|
(1)
|
31
|
(0)
|
(9)
|
(0)
|
(15)
|
(15)
|
(6)
|
(0)
|
(3)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
3
|
3
|
(0)
|
3
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
(12)
|
(51)
|
0
|
0
|
0
|
|
| Operating Income |
31
N/A
|
29
-5%
|
28
-3%
|
44
+56%
|
33
-24%
|
77
+130%
|
108
+41%
|
92
-15%
|
(6)
N/A
|
27
N/A
|
(3)
N/A
|
(10)
-281%
|
(1)
+90%
|
(16)
-1 393%
|
(17)
-5%
|
(8)
+54%
|
(1)
+91%
|
(3)
-408%
|
(1)
+84%
|
(0)
+11%
|
(0)
+38%
|
1
N/A
|
(0)
N/A
|
(7)
-9 030%
|
(3)
+55%
|
(5)
-58%
|
(6)
-29%
|
0
N/A
|
(1)
N/A
|
2
N/A
|
9
+306%
|
10
+13%
|
6
-38%
|
(6)
N/A
|
(15)
-140%
|
(22)
-50%
|
(30)
-39%
|
(19)
+36%
|
(7)
+63%
|
(4)
+50%
|
7
N/A
|
17
+144%
|
13
-23%
|
18
+36%
|
28
+52%
|
19
-30%
|
(1)
N/A
|
8
N/A
|
(14)
N/A
|
(46)
-232%
|
(37)
+19%
|
(60)
-60%
|
(66)
-11%
|
(16)
+75%
|
(6)
+64%
|
(1)
+79%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
76
|
1
|
0
|
0
|
(15)
|
0
|
0
|
(2)
|
(3)
|
0
|
(2)
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
(1)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
3
|
1
|
1
|
1
|
7
|
7
|
18
|
18
|
12
|
14
|
4
|
11
|
17
|
42
|
42
|
45
|
51
|
0
|
0
|
0
|
|
| 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
|
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
|
(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)
|
|
| Pre-Tax Income |
31
N/A
|
29
-4%
|
28
-3%
|
44
+56%
|
34
-24%
|
77
+129%
|
109
+41%
|
93
-15%
|
70
-25%
|
27
-61%
|
(2)
N/A
|
(10)
-310%
|
(16)
-56%
|
(16)
+0%
|
(17)
-5%
|
(10)
+43%
|
(3)
+66%
|
(3)
+2%
|
(2)
+30%
|
(0)
+87%
|
(0)
+9%
|
2
N/A
|
1
-32%
|
(4)
N/A
|
(1)
+73%
|
(3)
-132%
|
(5)
-73%
|
1
N/A
|
(1)
N/A
|
2
N/A
|
9
+453%
|
10
+9%
|
7
-32%
|
(7)
N/A
|
(15)
-116%
|
(22)
-44%
|
(27)
-23%
|
(18)
+32%
|
(7)
+65%
|
(3)
+53%
|
14
N/A
|
24
+75%
|
31
+30%
|
36
+16%
|
40
+10%
|
33
-17%
|
3
-91%
|
19
+562%
|
3
-86%
|
(5)
N/A
|
4
N/A
|
(14)
N/A
|
(16)
-9%
|
(16)
-5%
|
(6)
+64%
|
(1)
+78%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
31
|
29
|
28
|
44
|
34
|
77
|
109
|
93
|
70
|
27
|
(3)
|
(10)
|
(16)
|
(16)
|
(17)
|
(10)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
2
|
1
|
(4)
|
(1)
|
(3)
|
(5)
|
1
|
(1)
|
2
|
9
|
10
|
7
|
(7)
|
(15)
|
(22)
|
(27)
|
(18)
|
(7)
|
(3)
|
14
|
24
|
31
|
36
|
40
|
33
|
3
|
19
|
3
|
(5)
|
4
|
(15)
|
(16)
|
(17)
|
(6)
|
(2)
|
|
| Net Income (Common) |
31
N/A
|
29
-4%
|
28
-3%
|
44
+56%
|
34
-24%
|
77
+129%
|
109
+41%
|
93
-15%
|
70
-25%
|
27
-61%
|
(3)
N/A
|
(10)
-302%
|
(16)
-56%
|
(16)
+1%
|
(17)
-5%
|
(10)
+43%
|
(3)
+66%
|
(3)
+2%
|
(2)
+30%
|
(0)
+87%
|
(0)
+9%
|
2
N/A
|
1
-32%
|
(4)
N/A
|
(1)
+73%
|
(3)
-132%
|
(5)
-73%
|
1
N/A
|
(1)
N/A
|
2
N/A
|
9
+453%
|
10
+9%
|
7
-32%
|
(7)
N/A
|
(15)
-116%
|
(22)
-44%
|
(27)
-23%
|
(18)
+32%
|
(7)
+65%
|
(3)
+53%
|
14
N/A
|
24
+75%
|
31
+30%
|
36
+16%
|
40
+10%
|
33
-17%
|
3
-91%
|
19
+573%
|
3
-86%
|
(5)
N/A
|
4
N/A
|
(15)
N/A
|
(16)
-10%
|
(17)
-5%
|
(6)
+62%
|
(2)
+73%
|
|
| EPS (Diluted) |
0.36
N/A
|
0.24
-33%
|
0.23
-4%
|
0.37
+61%
|
0.28
-24%
|
0.64
+129%
|
0.91
+42%
|
0.78
-14%
|
0.58
-26%
|
0.24
-59%
|
-0.01
N/A
|
-0.08
-700%
|
-0.13
-63%
|
-0.13
N/A
|
-0.14
-8%
|
-0.08
+43%
|
-0.03
+63%
|
-0.03
N/A
|
-0.02
+33%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.01
-50%
|
-0.01
N/A
|
-0.03
-200%
|
-0.04
-33%
|
-0.05
-25%
|
-0.04
+20%
|
-0.01
+75%
|
-0.01
N/A
|
0.03
N/A
|
0.05
+67%
|
0.06
+20%
|
0.07
+17%
|
0.08
+14%
|
0.06
-25%
|
0
N/A
|
0.03
N/A
|
0
N/A
|
-0.02
N/A
|
0
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.01
+67%
|
0
N/A
|
|