Blue
BLU.LBlue Star Capital plc Price (BLU.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
4,992,772,996
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Blue Star Capital plcCurrency: GBp
| YEAR | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Revenue |
75,000.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
-633,699.00
+0% |
0.00
+0% |
22,500.00
+0% |
-8,504.00
-138% |
-18,945.00
+123% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
-338,836.00
+0% |
-122,196.00
-64% |
|
| Cost of Revenue | ||||||||||||||||||||
| Cost of Revenue | 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 | 0.00 | 0.00 | 0.00 | 0.00 | -122,247.80 | |
| Gross Profit | ||||||||||||||||||||
| Gross Profit |
75,000.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
-633,699.00
+0% |
0.00
+0% |
22,500.00
+0% |
-8,504.00
-138% |
-18,945.00
+123% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
-338,836.00
+0% |
51.80
-100% |
|
| Gross Profit Ratio | (1.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (1.00%) | (0.00%) | (1.00%) | (1.00%) | (1.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (1.00%) | (0.00%) | |
| 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 | 8.71 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.84 | 51.79 | |
| General and Administrative | 434,000.00 | 587,000.00 | 464,000.00 | 447,000.00 | 537,000.00 | 615,000.00 | 640,000.00 | 361,508.00 | 98,798.00 | 193,384.00 | 165,499.00 | 154,760.00 | 307,021.00 | 352,408.00 | 287,662.00 | 189,374.00 | 207,118.00 | 209,407.00 | 0.00 | |
| Selling, General & Admin... | 434,000.00 | 587,000.00 | 464,000.00 | 447,000.00 | 537,000.00 | 615,000.00 | 640,000.00 | 361,508.00 | 98,798.00 | 193,384.00 | 165,499.00 | 154,760.00 | 307,021.00 | 352,408.00 | 287,662.00 | 189,374.00 | 207,118.00 | 209,407.00 | 51.79 | |
| Selling & Marketing Exp... | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 4,000.00 | 9,000.00 | 8,000.00 | 1,473,000.00 | 7,090.00 | 11,000.00 | 7,000.00 | 37,637.00 | 555,174.00 | -448,195.00 | -59,079.00 | 23,490.00 | -236,600.00 | 161,141.00 | 799,496.00 | -4,248,032.00 | -5,219,340.00 | 1,869,810.00 | 167,895.00 | |
| Other Expenses | 0.00 | -10,000.00 | 489,000.00 | -36,000.00 | 835,000.00 | 1,625,000.00 | -171,000.00 | 441,302.00 | 0.00 | 0.00 | -97,869.00 | -146,060.00 | -188,721.00 | 1,465,572.00 | -687,412.00 | 294,421.00 | 117,667.00 | 156,750.00 | 0.00 | |
| Total Operating Expenses | 434,000.00 | 1,351,000.00 | 464,000.00 | 487,000.00 | 583,000.00 | 615,000.00 | 630,000.00 | 802,810.00 | 98,798.00 | 193,384.00 | 165,499.00 | 154,760.00 | 307,021.00 | 352,408.00 | 287,662.00 | 483,795.00 | 324,785.00 | 366,157.00 | 6,207,278.00 | |
| Cost and Exponses | 434,000.00 | 1,351,000.00 | 464,000.00 | 487,000.00 | 583,000.00 | 615,000.00 | 630,000.00 | 802,810.00 | 98,798.00 | 193,384.00 | 165,499.00 | 154,760.00 | 307,021.00 | 352,408.00 | 287,662.00 | 483,795.00 | 324,785.00 | 366,157.00 | 6,207,277.00 | |
| Operating Income | ||||||||||||||||||||
| Operating Income |
-359,000.00
+0% |
-964,000.00
+169% |
-953,000.00
-1% |
-1,960,000.00
+106% |
117,000.00
-106% |
-2,240,000.00
-2,015% |
-469,000.00
-79% |
-1,436,509.00
+206% |
-610,357.00
-58% |
279,153.00
-146% |
-106,395.00
-138% |
-166,505.00
+56% |
-188,721.00
+13% |
-2,170,391.00
+1,050% |
-687,410.00
-68% |
1,707,539.00
-348% |
2,122,108.00
+24% |
-1,301,062.00
-161% |
-6,329,470.00
+386% |
|
| Operating Income Ratio | (-4.79%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (2.27%) | (0.00%) | (12.41%) | (12.51%) | (8.79%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (3.84%) | (51.80%) | |
| Other Income and Exp... | ||||||||||||||||||||
| Interest Income | 167,000.00 | 112,000.00 | 57,000.00 | 75,000.00 | 152,000.00 | 66,000.00 | 90.00 | 93.00 | 10.00 | 22.00 | 25.00 | 1,500.00 | 8.00 | 5,744.00 | 2,446.00 | 6,616.00 | 7,207.00 | 54.00 | 1,065.00 | |
| Interest Expenses | 1,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 16,000.00 | 40,453.00 | 136,603.00 | 4,662.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 54.00 | 0.00 | |
| Total Other Income/Exp... | 166,000.00 | -274,996.00 | 57,000.00 | 111,390.00 | -683,000.00 | -1,287,640.00 | -16,237.00 | -2,816.00 | 6,803.00 | 478,841.00 | 25.00 | 1,500.00 | 8.00 | 3,641,710.00 | 2,446.00 | 141,252.00 | -318,347.00 | -150,792.00 | 1,062.00 | |
| EBITDA | ||||||||||||||||||||
| EBITDA | -434,000.00 | -568,396.00 | -945,033.00 | -487,000.00 | 124,502.00 | -875,553.00 | -462,317.00 | -1,356,372.00 | -55,183.00 | -169,042.00 | -165,474.00 | -143,015.00 | -425,321.00 | 1,465,575.00 | 112,086.00 | -2,540,493.00 | -2,784,197.00 | 568,748.00 | -6,329,470.00 | |
| EBITDA ratio | (-5.79%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (2.21%) | (0.00%) | (-7.51%) | (19.46%) | (7.55%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (-1.68%) | (51.80%) | |
| Income Before Tax | ||||||||||||||||||||
| Income Before Tax | -193,000.00 | -852,000.00 | -896,000.00 | -1,849,000.00 | -566,000.00 | -2,174,000.00 | -485,000.00 | -1,439,325.00 | -703,345.00 | 276,333.00 | -106,370.00 | -165,005.00 | -188,713.00 | 1,471,319.00 | -684,964.00 | 1,714,155.00 | 2,129,315.00 | -1,301,008.00 | -6,328,408.00 | |
| Income Before Tax Ratio | (-2.57%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (2.27%) | (0.00%) | (12.28%) | (12.51%) | (8.71%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (3.84%) | (51.79%) | |
| Income Tax Expense | ||||||||||||||||||||
| Income Tax Expense | -79,000.00 | -1,170,000.00 | -167,000.00 | -306,000.00 | -670,000.00 | 1,625,000.00 | -161,000.00 | 0.00 | -511,559.00 | 450,037.00 | 59,104.00 | -11,745.00 | 118,300.00 | -3,641,710.00 | -2,446.00 | -6,616.00 | -7,207.00 | -108.00 | -6,329,470.00 | |
| Net Income | ||||||||||||||||||||
| Net Income | -193,000.00
+0% |
-852,000.00
+341% |
-729,000.00
-14% |
-1,543,000.00
+112% |
-566,000.00
-63% |
-2,174,000.00
+284% |
-485,000.00
-78% |
-1,439,325.00
+197% |
-703,345.00
-51% |
276,333.00
-139% |
-106,370.00
-138% |
-165,005.00
+55% |
-188,713.00
+14% |
5,113,029.00
-2,809% |
-682,518.00
-113% |
1,714,155.00
-351% |
2,129,315.00
+24% |
-1,300,900.00
-161% |
-6,328,408.00
+386% |
|
| Net Income Ratio | (-2.57%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (2.27%) | (0.00%) | (12.28%) | (12.51%) | (8.71%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (0.00%) | (3.84%) | (51.79%) | |
| Earning Per Share | ||||||||||||||||||||
| Basic EPS | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Diluted EPS | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Share Outstanding | ||||||||||||||||||||
| Basic Share Outstanding | 101,230,769.00 | 105,500,000.00 | 105,500,000.00 | 105,500,000.00 | 111,342,594.00 | 150,260,935.00 | 150,260,935.00 | 160,731,542.00 | 174,902,055.00 | 403,619,802.00 | 468,412,312.00 | 493,181,749.00 | 1,082,876,693.00 | 1,978,016,511.00 | 2,019,904,010.00 | 3,360,033,538.00 | 4,617,745,344.00 | 4,992,772,996.00 | 4,992,772,996.00 | |
| Diluted Share Outstanding | 101,230,769.00 | 105,500,000.00 | 105,500,000.00 | 105,500,000.00 | 111,342,594.00 | 150,260,935.00 | 150,260,935.00 | 160,731,542.00 | 174,902,055.00 | 403,619,802.00 | 468,412,312.00 | 493,181,749.00 | 1,082,876,693.00 | 1,978,016,511.00 | 2,019,904,010.00 | 3,397,884,005.00 | 4,617,745,344.00 | 4,992,772,996.00 | 4,992,772,996.00 | |