LBG
LBG.LLBG Media plc Price (LBG.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
217,710,005
(2.7519)%2023 - Income Statement Summary
| Revenue | 67.51M USD |
| Cost of Revenue | 49.70M USD |
| Gross Profit | 17.81M USD |
| Operating Expenses | 11.74M USD |
| Operating Income | 6.07M USD |
| Other Expenses | 9.75M USD |
| Net Income | 1.67M USD |
Income Statement
LBG Media plcCurrency: GBp
| YEAR | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
8,714,819.00
+0% |
15,333,000.00
+76% |
20,368,000.00
+33% |
29,023,000.00
+42% |
30,170,000.00
+4% |
54,502,000.00
+81% |
62,809,000.00
+15% |
67,510,000.00
+7% |
|||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 2,494,587.00 | 3,973,000.00 | 6,442,000.00 | 10,683,000.00 | 10,218,000.00 | 14,464,000.00 | 20,162,000.00 | 49,700,000.00 | |||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
6,220,232.00
+0% |
11,360,000.00
+83% |
13,926,000.00
+23% |
18,340,000.00
+32% |
19,952,000.00
+9% |
40,038,000.00
+101% |
42,647,000.00
+7% |
17,810,000.00
-58% |
|||||||||||
| Gross Profit Ratio | (0.71%) | (0.74%) | (0.68%) | (0.63%) | (0.66%) | (0.74%) | (0.68%) | (0.26%) | |||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||
| General and Administrative | 364,941.00 | 750,000.00 | 649,000.00 | 585,000.00 | 784,000.00 | 791,000.00 | 1,730,000.00 | 1,996,000.00 | |||||||||||
| Selling, General & Admin... | 4,113,174.00 | 6,346,000.00 | 649,000.00 | 585,000.00 | 784,000.00 | 791,000.00 | 1,730,000.00 | 1,996,000.00 | |||||||||||
| Selling & Marketing Exp... | 3,748,233.00 | 5,596,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||
| Depreciation and Amortiz... | 90,353.00 | 402,999.00 | 849,000.00 | 1,860,000.00 | 2,118,000.00 | 2,128,000.00 | 2,467,000.00 | 3,457,000.00 | |||||||||||
| Other Expenses | 0.00 | 0.00 | 13,656,000.00 | 21,475,000.00 | 22,675,000.00 | 45,464,000.00 | 54,080,000.00 | 9,749,000.00 | |||||||||||
| Total Operating Expenses | 4,852,938.00 | 7,670,999.00 | 14,305,000.00 | 22,060,000.00 | 23,459,000.00 | 46,255,000.00 | 55,810,000.00 | 11,745,000.00 | |||||||||||
| Cost and Exponses | 7,347,525.00 | 11,643,999.00 | 14,305,000.00 | 22,060,000.00 | 23,459,000.00 | 46,255,000.00 | 55,810,000.00 | 61,445,000.00 | |||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
1,367,293.00
+0% |
3,689,000.00
+170% |
3,835,000.00
+4% |
7,140,000.00
+86% |
6,402,000.00
-10% |
8,247,000.00
+29% |
7,466,000.00
-9% |
6,065,000.00
-19% |
|||||||||||
| Operating Income Ratio | (0.16%) | (0.24%) | (0.19%) | (0.25%) | (0.21%) | (0.15%) | (0.12%) | (0.09%) | |||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 1,412.00 | 9,000.00 | 25,000.00 | 73,000.00 | 29,000.00 | 26,000.00 | 18,000.00 | 106,000.00 | |||||||||||
| Interest Expenses | 0.00 | 0.00 | 228,000.00 | 1,108,000.00 | 347,000.00 | 258,000.00 | 161,000.00 | 565,000.00 | |||||||||||
| Total Other Income/Exp... | -1,411.00 | -9,000.00 | -203,000.00 | -1,035,000.00 | -273,000.00 | -117,000.00 | -143,000.00 | -128,000.00 | |||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 1,457,646.00 | 4,091,999.00 | 4,561,000.00 | 4,712,000.00 | 6,521,000.00 | 10,398,000.00 | 9,921,000.00 | 9,959,000.00 | |||||||||||
| EBITDA ratio | (0.17%) | (0.27%) | (0.34%) | (0.31%) | (0.28%) | (0.19%) | (0.15%) | (0.15%) | |||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 1,365,882.00 | 3,680,000.00 | 3,632,000.00 | 2,123,000.00 | 4,113,000.00 | 8,130,000.00 | 7,323,000.00 | 5,937,000.00 | |||||||||||
| Income Before Tax Ratio | (0.16%) | (0.24%) | (0.18%) | (0.07%) | (0.14%) | (0.15%) | (0.12%) | (0.09%) | |||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 184,941.00 | 597,000.00 | 716,000.00 | 408,000.00 | 1,143,000.00 | 2,899,000.00 | 1,976,000.00 | 4,271,000.00 | |||||||||||
| Net Income | |||||||||||||||||||
| Net Income | 1,180,941.00
+0% |
3,083,000.00
+161% |
2,916,000.00
-5% |
1,715,000.00
-41% |
2,970,000.00
+73% |
5,231,000.00
+76% |
5,347,000.00
+2% |
1,666,000.00
-69% |
|||||||||||
| Net Income Ratio | (0.14%) | (0.20%) | (0.14%) | (0.06%) | (0.10%) | (0.10%) | (0.09%) | (0.02%) | |||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 78.99 | 206.21 | 0.01 | 0.08 | 0.14 | 0.03 | 0.03 | 0.01 | |||||||||||
| Diluted EPS | 78.99 | 206.21 | 0.01 | 0.08 | 0.14 | 0.03 | 0.03 | 0.01 | |||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 14,951.00 | 14,951.00 | 205,714,286.00 | 20,642,260.00 | 20,642,260.00 | 205,714,289.00 | 205,714,289.00 | 206,542,642.00 | |||||||||||
| Diluted Share Outstanding | 14,951.00 | 14,951.00 | 205,714,286.00 | 20,642,260.00 | 20,642,260.00 | 205,714,289.00 | 211,879,344.00 | 217,710,005.00 | |||||||||||