CentralNic
CNIC.LCentralNic Group Plc Price (CNIC.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
282,000,960
(5.1428)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
CentralNic Group PlcCurrency: GBp
| YEAR | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
4,432,294.00
+0% |
6,089,692.73
+37% |
7,411,684.21
+22% |
8,178,021.10
+10% |
15,161,618.00
+85% |
22,778,679.00
+50% |
33,509,191.00
+47% |
44,234,738.00
+32% |
75,207,967.00
+70% |
109,194,000.00
+45% |
240,012,000.00
+120% |
410,540,000.00
+71% |
728,200,000.00
+77% |
836,900,000.00
+15% |
|||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 1,966,724.97 | 2,377,168.25 | 1,973,584.05 | 1,911,152.98 | 6,884,829.40 | 12,126,857.00 | 21,899,314.00 | 17,659,012.00 | 40,403,915.00 | 66,419,000.00 | 164,894,000.00 | 292,041,000.00 | 550,500,000.00 | 645,800,000.00 | |||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
2,465,569.02
+0% |
3,712,524.47
+51% |
5,438,100.15
+46% |
6,266,868.12
+15% |
8,276,789.44
+32% |
10,651,822.00
+29% |
11,609,877.00
+9% |
26,575,725.00
+129% |
34,804,051.00
+31% |
42,775,000.00
+23% |
75,118,000.00
+76% |
118,499,000.00
+58% |
177,700,000.00
+50% |
191,100,000.00
+8% |
|||||
| Gross Profit Ratio | (0.56%) | (0.61%) | (0.73%) | (0.77%) | (0.55%) | (0.47%) | (0.35%) | (0.60%) | (0.46%) | (0.39%) | (0.31%) | (0.29%) | (0.24%) | (0.23%) | |||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| General and Administrative | 0.00 | 0.00 | 0.00 | 4,426,936.38 | 7,043,869.86 | 6,102,160.66 | 7,810,225.87 | 19,479,921.00 | 32,597,148.00 | 42,718,000.00 | 72,084,000.00 | 101,140,000.00 | 0.00 | 0.00 | |||||
| Selling, General & Admin... | 1,873,640.57 | 2,545,592.52 | 3,328,055.50 | 4,229,734.08 | 6,479,986.30 | 6,761,495.69 | 8,535,917.40 | 22,322,664.00 | 39,024,433.00 | 42,718,000.00 | 72,084,000.00 | 101,140,000.00 | 130,800,000.00 | 142,000,000.00 | |||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | -197,202.31 | -563,883.56 | 659,335.03 | 725,691.53 | 822,174.52 | 629,967.97 | 2,878,000.00 | 5,113,000.00 | 0.00 | 0.00 | 0.00 | |||||
| Depreciation and Amortiz... | 536,620.93 | 539,289.92 | 467,555.74 | 43,085.48 | 542,991.79 | 711,227.87 | 2,047,839.80 | 2,575,423.12 | 5,625,385.62 | 9,605,000.00 | 15,831,000.00 | 21,805,000.00 | 34,300,000.00 | 41,400,000.00 | |||||
| Other Expenses | 0.00 | 0.00 | 0.00 | 176,907.95 | 554,784.75 | 692,587.45 | 940,358.32 | 822,995.92 | 629,967.97 | -42,718,000.00 | 5,113,000.00 | 5,006,000.00 | 144,100,000.00 | 6,800,000.00 | |||||
| Total Operating Expenses | 1,873,640.57 | 2,545,592.52 | 3,328,055.50 | 4,406,642.02 | 7,034,771.05 | 7,454,083.15 | 9,476,275.73 | 23,145,661.00 | 39,654,401.00 | 45,596,000.00 | 77,197,000.00 | 106,146,000.00 | 144,100,000.00 | 148,800,000.00 | |||||
| Cost and Exponses | 2,488,250.92 | 3,170,651.23 | 3,280,708.84 | 6,346,893.07 | 13,937,606.00 | 19,491,134.00 | 31,337,700.00 | 40,763,910.00 | 80,058,317.00 | 112,015,000.00 | 242,091,000.00 | 398,187,000.00 | 694,600,000.00 | 794,600,000.00 | |||||
| Operating Income | |||||||||||||||||||
| Operating Income |
591,926.90
+0% |
1,166,930.40
+97% |
2,110,043.09
+81% |
1,860,224.47
-12% |
1,242,016.79
-33% |
3,197,737.47
+157% |
2,133,600.73
-33% |
3,430,062.49
+61% |
-4,850,350.40
-241% |
-2,821,000.00
-42% |
-2,079,000.00
-26% |
12,353,000.00
-694% |
33,600,000.00
+172% |
42,300,000.00
+26% |
|||||
| Operating Income Ratio | (0.13%) | (0.19%) | (0.28%) | (0.23%) | (0.08%) | (0.14%) | (0.06%) | (0.08%) | (-0.06%) | (-0.03%) | (-0.01%) | (0.03%) | (0.05%) | (0.05%) | |||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.07 | -0.93 | 0.00 | 5,000.00 | 5,000.00 | 59,000.00 | 0.00 | 600,000.00 | |||||
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4,383.47 | 351,309.64 | 973,788.30 | 1,519,176.49 | 6,339,000.00 | 7,940,000.00 | 9,375,000.00 | 13,400,000.00 | 15,100,000.00 | |||||
| Total Other Income/Exp... | 0.00 | 0.00 | 0.00 | 18,763.14 | 57,478.06 | -10,959.38 | -381,596.03 | -939,270.62 | -1,860,353.17 | -3,795,000.00 | -9,755,000.00 | -10,798,000.00 | -18,800,000.00 | -13,000,000.00 | |||||
| EBITDA | |||||||||||||||||||
| EBITDA | 1,420,147.95 | 2,004,232.23 | 2,865,614.73 | 1,553,977.18 | 2,643,973.16 | 4,613,596.56 | 5,419,557.16 | 7,614,086.88 | 2,768,366.70 | 9,328,000.00 | 11,937,000.00 | 32,735,000.00 | 60,500,000.00 | 85,800,000.00 | |||||
| EBITDA ratio | (0.32%) | (0.33%) | (0.39%) | (0.31%) | (0.17%) | (0.20%) | (0.16%) | (0.17%) | (0.04%) | (0.09%) | (0.05%) | (0.08%) | (0.08%) | (0.10%) | |||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 591,926.90 | 1,166,930.40 | 2,110,043.09 | 1,878,987.61 | 1,299,494.85 | 3,186,778.09 | 1,752,004.69 | 2,490,791.88 | -6,710,703.57 | -6,616,000.00 | -11,834,000.00 | 1,555,000.00 | 14,800,000.00 | 29,300,000.00 | |||||
| Income Before Tax Ratio | (0.13%) | (0.19%) | (0.28%) | (0.23%) | (0.09%) | (0.14%) | (0.05%) | (0.06%) | (-0.09%) | (-0.06%) | (-0.05%) | (0.00%) | (0.02%) | (0.04%) | |||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 152,754.48 | 199,699.99 | 611,533.20 | 458,355.00 | 389,848.62 | 1,201,068.30 | 305,880.66 | 634,052.06 | 1,918,111.43 | -39,000.00 | -975,000.00 | 5,097,000.00 | 16,900,000.00 | 5,000,000.00 | |||||
| Net Income | |||||||||||||||||||
| Net Income | 439,170.88
+0% |
967,228.86
+120% |
1,498,508.33
+55% |
1,420,632.61
-5% |
909,646.23
-36% |
1,985,709.79
+118% |
1,446,124.03
-27% |
1,856,739.81
+28% |
-8,628,815.00
-565% |
-6,513,000.00
-25% |
-10,859,000.00
+67% |
-3,542,000.00
-67% |
-2,100,000.00
-41% |
24,300,000.00
-1,257% |
|||||
| Net Income Ratio | (0.10%) | (0.16%) | (0.20%) | (0.17%) | (0.06%) | (0.09%) | (0.04%) | (0.04%) | (-0.11%) | (-0.06%) | (-0.05%) | (-0.01%) | (0.00%) | (0.03%) | |||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 | |||||
| Diluted EPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 | |||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 50,000,000.00 | 50,000,000.00 | 50,000,000.00 | 52,814,446.00 | 60,047,493.00 | 64,537,714.00 | 95,632,390.00 | 95,894,348.00 | 127,515,308.00 | 175,085,351.00 | 196,681,820.00 | 227,065,837.00 | 268,233,490.00 | 281,575,898.00 | |||||
| Diluted Share Outstanding | 50,000,000.00 | 50,000,000.00 | 50,000,000.00 | 58,143,173.00 | 61,018,307.00 | 66,491,394.00 | 98,377,738.00 | 98,817,133.00 | 127,515,308.00 | 175,083,962.00 | 196,680,310.00 | 227,380,670.00 | 268,207,663.00 | 282,000,960.00 | |||||