Drax
DRX.LDrax Group plc Price (DRX.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
390,652,819
(3.0879)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Drax Group plcCurrency: GBp
| YEAR | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
535,000,000.00
+0% |
492,100,000.00
-8% |
624,100,000.00
+27% |
928,600,000.00
+49% |
1,387,000,000.00
+49% |
1,247,400,000.00
-10% |
1,752,800,000.00
+41% |
1,475,800,000.00
-16% |
1,648,400,000.00
+12% |
1,835,900,000.00
+11% |
1,779,800,000.00
-3% |
2,062,100,000.00
+16% |
2,805,000,000.00
+36% |
3,065,000,000.00
+9% |
2,949,800,000.00
-4% |
3,685,200,000.00
+25% |
4,229,000,000.00
+15% |
4,713,400,000.00
+11% |
4,244,700,000.00
-10% |
5,088,000,000.00
+20% |
7,775,300,000.00
+53% |
8,125,300,000.00
+5% |
6,162,500,000.00
-24% |
|
| Cost of Revenue | ||||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 384,700,000.00 | 539,500,000.00 | 641,300,000.00 | 546,100,000.00 | 1,129,600,000.00 | 972,900,000.00 | 1,097,900,000.00 | 1,335,100,000.00 | 1,268,900,000.00 | 1,617,000,000.00 | 2,355,200,000.00 | 2,656,200,000.00 | 2,573,400,000.00 | 3,140,200,000.00 | 3,589,600,000.00 | 3,979,100,000.00 | 3,519,000,000.00 | 4,196,800,000.00 | 6,752,000,000.00 | 6,345,600,000.00 | 4,286,000,000.00 | |
| Gross Profit | ||||||||||||||||||||||||
| Gross Profit |
535,000,000.00
+0% |
492,100,000.00
-8% |
239,400,000.00
-51% |
389,100,000.00
+63% |
745,700,000.00
+92% |
701,300,000.00
-6% |
623,200,000.00
-11% |
502,900,000.00
-19% |
550,500,000.00
+9% |
500,800,000.00
-9% |
510,900,000.00
+2% |
445,100,000.00
-13% |
449,800,000.00
+1% |
408,800,000.00
-9% |
376,400,000.00
-8% |
545,000,000.00
+45% |
639,400,000.00
+17% |
734,300,000.00
+15% |
725,700,000.00
-1% |
891,200,000.00
+23% |
1,023,300,000.00
+15% |
1,779,700,000.00
+74% |
1,876,500,000.00
+5% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (0.38%) | (0.42%) | (0.54%) | (0.56%) | (0.36%) | (0.34%) | (0.33%) | (0.27%) | (0.29%) | (0.22%) | (0.16%) | (0.13%) | (0.13%) | (0.15%) | (0.15%) | (0.16%) | (0.17%) | (0.18%) | (0.13%) | (0.22%) | (0.30%) | |
| 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 | 0.00 | 0.00 | 0.00 | 2,700,000.00 | 11,500,000.00 | 11,400,000.00 | 12,500,000.00 | 22,800,000.00 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 215,400,000.00 | 0.00 | 210,800,000.00 | 224,400,000.00 | 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 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 215,400,000.00 | 0.00 | 210,800,000.00 | 224,400,000.00 | 271,000,000.00 | 62,800,000.00 | 220,400,000.00 | 239,800,000.00 | 236,300,000.00 | 316,100,000.00 | 351,400,000.00 | 424,100,000.00 | 422,600,000.00 | 453,300,000.00 | 578,300,000.00 | 570,300,000.00 | 0.00 | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 33,800,000.00 | 33,000,000.00 | 33,000,000.00 | 31,000,000.00 | 34,900,000.00 | 43,700,000.00 | 46,200,000.00 | 52,000,000.00 | 52,200,000.00 | 57,200,000.00 | 58,500,000.00 | 64,800,000.00 | 80,700,000.00 | 100,400,000.00 | 114,000,000.00 | 167,000,000.00 | 174,700,000.00 | 197,300,000.00 | 171,900,000.00 | 200,000,000.00 | 240,500,000.00 | 226,900,000.00 | 241,800,000.00 | |
| Other Expenses | 381,200,000.00 | -74,100,000.00 | 567,100,000.00 | 117,000,000.00 | -90,800,000.00 | -3,300,000.00 | -56,300,000.00 | 129,700,000.00 | 60,500,000.00 | -89,800,000.00 | -1,000,000.00 | 158,100,000.00 | 53,600,000.00 | -1,100,000.00 | -900,000.00 | -400,000.00 | 4,100,000.00 | 647,200,000.00 | 592,500,000.00 | 669,300,000.00 | 782,200,000.00 | 278,400,000.00 | 1,026,300,000.00 | |
| Total Operating Expenses | 381,200,000.00 | 404,900,000.00 | 184,400,000.00 | -297,600,000.00 | 379,200,000.00 | 246,000,000.00 | 328,000,000.00 | -59,400,000.00 | 89,800,000.00 | 404,000,000.00 | 271,000,000.00 | 279,900,000.00 | 321,100,000.00 | 340,200,000.00 | 345,800,000.00 | 482,400,000.00 | 493,800,000.00 | 647,200,000.00 | 592,500,000.00 | 669,300,000.00 | 782,200,000.00 | 871,500,000.00 | 1,026,300,000.00 | |
| Cost and Exponses | 381,200,000.00 | 404,900,000.00 | 569,100,000.00 | 241,900,000.00 | 1,020,500,000.00 | 792,100,000.00 | 1,457,600,000.00 | 913,500,000.00 | 1,187,700,000.00 | 1,739,100,000.00 | 1,539,900,000.00 | 1,896,900,000.00 | 2,676,300,000.00 | 2,996,400,000.00 | 2,919,200,000.00 | 3,622,600,000.00 | 4,083,400,000.00 | 4,626,300,000.00 | 4,111,500,000.00 | 4,866,100,000.00 | 7,534,200,000.00 | 7,217,100,000.00 | 5,312,300,000.00 | |
| Operating Income | ||||||||||||||||||||||||
| Operating Income |
-586,800,000.00
+0% |
-92,600,000.00
-84% |
55,000,000.00
-159% |
354,500,000.00
+545% |
657,900,000.00
+86% |
471,400,000.00
-28% |
464,100,000.00
-2% |
173,200,000.00
-63% |
279,200,000.00
+61% |
366,200,000.00
+31% |
203,800,000.00
-44% |
55,000,000.00
-73% |
194,500,000.00
+254% |
76,000,000.00
-61% |
203,500,000.00
+168% |
-117,100,000.00
-158% |
59,900,000.00
-151% |
86,100,000.00
+44% |
122,300,000.00
+42% |
196,500,000.00
+61% |
251,100,000.00
+28% |
908,200,000.00
+262% |
850,200,000.00
-6% |
|
| Operating Income Ratio | (-1.10%) | (-0.19%) | (0.09%) | (0.38%) | (0.47%) | (0.38%) | (0.26%) | (0.12%) | (0.17%) | (0.20%) | (0.11%) | (0.03%) | (0.07%) | (0.02%) | (0.07%) | (-0.03%) | (0.01%) | (0.02%) | (0.03%) | (0.04%) | (0.03%) | (0.11%) | (0.14%) | |
| Other Income and Exp... | ||||||||||||||||||||||||
| Interest Income | 23,500,000.00 | 4,300,000.00 | 4,600,000.00 | 23,500,000.00 | 13,400,000.00 | 11,400,000.00 | 7,200,000.00 | 1,900,000.00 | 2,200,000.00 | 2,200,000.00 | 1,700,000.00 | 1,600,000.00 | 1,300,000.00 | 1,400,000.00 | 600,000.00 | 200,000.00 | 1,200,000.00 | 1,300,000.00 | 500,000.00 | 400,000.00 | 4,300,000.00 | 11,000,000.00 | 20,100,000.00 | |
| Interest Expenses | 105,700,000.00 | 99,700,000.00 | 101,200,000.00 | 114,400,000.00 | 37,100,000.00 | 34,300,000.00 | 28,800,000.00 | 17,300,000.00 | 26,500,000.00 | 30,300,000.00 | 15,300,000.00 | 24,800,000.00 | 29,900,000.00 | 18,700,000.00 | 23,900,000.00 | 26,300,000.00 | 37,200,000.00 | 55,500,000.00 | 58,500,000.00 | 64,700,000.00 | 83,500,000.00 | 110,800,000.00 | 107,500,000.00 | |
| Total Other Income/Exp... | -82,200,000.00 | -169,500,000.00 | -96,600,000.00 | 172,200,000.00 | -23,700,000.00 | -22,900,000.00 | -21,600,000.00 | -15,400,000.00 | -24,300,000.00 | -28,100,000.00 | -13,600,000.00 | -23,200,000.00 | -28,600,000.00 | -17,000,000.00 | -6,400,000.00 | -66,100,000.00 | -46,100,000.00 | -64,000,000.00 | -78,600,000.00 | -75,000,000.00 | -68,200,000.00 | -111,800,000.00 | -96,800,000.00 | |
| EBITDA | ||||||||||||||||||||||||
| EBITDA | -529,500,000.00 | 50,400,000.00 | 92,599,999.00 | 385,900,000.00 | 706,200,000.00 | 526,500,000.00 | 517,500,000.00 | 224,000,000.00 | 394,100,000.00 | 419,600,000.00 | 258,000,000.00 | 228,300,000.00 | 227,900,000.00 | 167,900,000.00 | 334,700,000.00 | -6,699,999.00 | 224,800,000.00 | 239,100,000.00 | 4,500,000.00 | 391,500,000.00 | 400,100,000.00 | 1,136,900,000.00 | 1,102,700,000.00 | |
| EBITDA ratio | (0.39%) | (0.10%) | (0.15%) | (0.55%) | (0.43%) | (0.41%) | (0.26%) | (0.24%) | (0.24%) | (0.18%) | (0.17%) | (0.11%) | (0.08%) | (0.06%) | (0.05%) | (0.06%) | (0.08%) | (0.06%) | (0.07%) | (0.08%) | (0.06%) | (0.14%) | (0.18%) | |
| Income Before Tax | ||||||||||||||||||||||||
| Income Before Tax | -669,000,000.00 | -262,100,000.00 | -41,600,000.00 | 263,600,000.00 | 634,200,000.00 | 448,500,000.00 | 442,500,000.00 | 157,800,000.00 | 254,900,000.00 | 338,100,000.00 | 190,200,000.00 | 31,800,000.00 | 165,900,000.00 | 59,000,000.00 | 197,100,000.00 | -183,200,000.00 | 13,800,000.00 | -2,800,000.00 | -234,700,000.00 | 121,500,000.00 | 78,100,000.00 | 796,400,000.00 | 753,400,000.00 | |
| Income Before Tax Ratio | (-1.25%) | (-0.53%) | (-0.07%) | (0.28%) | (0.46%) | (0.36%) | (0.25%) | (0.11%) | (0.15%) | (0.18%) | (0.11%) | (0.02%) | (0.06%) | (0.02%) | (0.07%) | (-0.05%) | (0.00%) | (0.00%) | (-0.06%) | (0.02%) | (0.01%) | (0.10%) | (0.12%) | |
| Income Tax Expense | ||||||||||||||||||||||||
| Income Tax Expense | -14,400,000.00 | -13,000,000.00 | -35,100,000.00 | -18,800,000.00 | 170,700,000.00 | 95,500,000.00 | 109,600,000.00 | 46,900,000.00 | 66,500,000.00 | -126,500,000.00 | 26,400,000.00 | -19,600,000.00 | 37,200,000.00 | 2,700,000.00 | 3,200,000.00 | -32,100,000.00 | -6,400,000.00 | -3,300,000.00 | -40,100,000.00 | 66,400,000.00 | -4,400,000.00 | 235,500,000.00 | 227,900,000.00 | |
| Net Income | ||||||||||||||||||||||||
| Net Income | -654,600,000.00
+0% |
-249,100,000.00
-62% |
-6,500,000.00
-97% |
282,400,000.00
-4,445% |
463,500,000.00
+64% |
353,000,000.00
-24% |
332,900,000.00
-6% |
110,900,000.00
-67% |
188,400,000.00
+70% |
464,600,000.00
+147% |
163,800,000.00
-65% |
51,400,000.00
-69% |
128,700,000.00
+150% |
56,300,000.00
-56% |
193,900,000.00
+244% |
-151,100,000.00
-178% |
20,200,000.00
-113% |
500,000.00
-98% |
-194,600,000.00
-39,020% |
55,100,000.00
-128% |
85,100,000.00
+54% |
562,200,000.00
+561% |
526,600,000.00
-6% |
|
| Net Income Ratio | (-1.22%) | (-0.51%) | (-0.01%) | (0.30%) | (0.33%) | (0.28%) | (0.19%) | (0.08%) | (0.11%) | (0.25%) | (0.09%) | (0.02%) | (0.05%) | (0.02%) | (0.07%) | (-0.04%) | (0.00%) | (0.00%) | (-0.05%) | (0.01%) | (0.01%) | (0.07%) | (0.09%) | |
| Earning Per Share | ||||||||||||||||||||||||
| Basic EPS | -1.86 | -0.71 | -0.03 | 1.25 | 1.21 | 0.99 | 0.98 | 0.31 | 0.52 | 1.27 | 0.44 | 0.13 | 0.32 | 0.14 | 0.48 | -0.37 | 0.05 | 0.00 | -0.49 | 0.14 | 0.21 | 1.43 | 1.37 | |
| Diluted EPS | -1.86 | -0.71 | -0.03 | 1.25 | 1.21 | 0.99 | 0.98 | 0.31 | 0.52 | 1.26 | 0.44 | 0.13 | 0.32 | 0.14 | 0.47 | -0.37 | 0.05 | 0.00 | -0.49 | 0.13 | 0.21 | 1.39 | 1.35 | |
| Share Outstanding | ||||||||||||||||||||||||
| Basic Share Outstanding | 352,266,073.00 | 352,266,073.00 | 238,232,865.00 | 226,113,461.00 | 382,089,600.00 | 354,900,000.00 | 339,300,000.00 | 352,700,000.00 | 364,900,000.00 | 364,900,000.00 | 371,700,000.00 | 402,300,000.00 | 404,400,000.00 | 406,000,000.00 | 406,600,000.00 | 406,800,000.00 | 402,400,000.00 | 395,500,000.00 | 396,800,000.00 | 398,400,000.00 | 400,400,000.00 | 393,800,000.00 | 383,200,000.00 | |
| Diluted Share Outstanding | 352,266,073.00 | 352,266,073.00 | 238,232,865.00 | 226,113,461.00 | 382,185,122.00 | 355,000,000.00 | 339,600,000.00 | 352,700,000.00 | 365,600,000.00 | 367,500,000.00 | 375,200,000.00 | 406,900,000.00 | 407,300,000.00 | 407,300,000.00 | 409,300,000.00 | 410,300,000.00 | 406,900,000.00 | 397,400,000.00 | 396,800,000.00 | 412,600,000.00 | 414,400,000.00 | 403,100,000.00 | 390,652,819.00 | |