Good
GOOD.LGood Energy Group PLC Price (GOOD.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
16,963,000
(2.2792)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Good Energy Group PLCCurrency: GBp
| YEAR | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
18,290,000.00
+0% |
20,036,000.00
+10% |
21,577,000.00
+8% |
28,202,198.00
+31% |
40,407,000.00
+43% |
57,618,000.00
+43% |
64,281,000.00
+12% |
89,651,000.00
+39% |
104,509,000.00
+17% |
116,915,000.00
+12% |
124,258,000.00
+6% |
130,649,000.00
+5% |
146,045,000.00
+12% |
248,682,000.00
+70% |
254,703,000.00
+2% |
||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 13,412,000.00 | 13,691,000.00 | 12,885,000.00 | 18,652,651.00 | 26,822,000.00 | 38,782,000.00 | 42,982,000.00 | 62,538,000.00 | 75,178,000.00 | 83,466,000.00 | 93,886,000.00 | 103,025,000.00 | 120,732,000.00 | 220,045,000.00 | 210,458,000.00 | ||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
4,878,000.00
+0% |
6,345,000.00
+30% |
8,692,000.00
+37% |
9,549,547.00
+10% |
13,585,000.00
+42% |
18,836,000.00
+39% |
21,299,000.00
+13% |
27,113,000.00
+27% |
29,331,000.00
+8% |
33,449,000.00
+14% |
30,372,000.00
-9% |
27,624,000.00
-9% |
25,313,000.00
-8% |
28,637,000.00
+13% |
44,245,000.00
+55% |
||||
| Gross Profit Ratio | (0.27%) | (0.32%) | (0.40%) | (0.34%) | (0.34%) | (0.33%) | (0.33%) | (0.30%) | (0.28%) | (0.29%) | (0.24%) | (0.21%) | (0.17%) | (0.12%) | (0.17%) | ||||
| 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 | ||||
| General and Administrative | 0.00 | 0.00 | 0.00 | 7,524,694.00 | 906,000.00 | 1,528,000.00 | 2,152,000.00 | 16,239,999.00 | 21,165,000.00 | 24,310,000.00 | 25,110,000.00 | 2,783,000.00 | 5,915,000.00 | 7,909,000.00 | 12,333,000.00 | ||||
| Selling, General & Admin... | 321,000.00 | 401,000.00 | 466,000.00 | 7,524,694.00 | 9,046,000.00 | 14,179,000.00 | 16,085,999.00 | 19,305,000.00 | 22,356,000.00 | 25,190,000.00 | 24,111,000.00 | 22,523,000.00 | 22,072,000.00 | 26,534,000.00 | 36,172,000.00 | ||||
| Selling & Marketing Exp... | 321,000.00 | 401,000.00 | 466,000.00 | 697,079.00 | 836,000.00 | 1,619,000.00 | 1,776,000.00 | 1,987,000.00 | 2,660,000.00 | 880,000.00 | -999,000.00 | 1,344,000.00 | 1,739,000.00 | 461,000.00 | 1,198,000.00 | ||||
| Depreciation and Amortiz... | 438,000.00 | 551,000.00 | 1,019,000.00 | 633,485.00 | 634,000.00 | 1,347,000.00 | 2,351,000.00 | 4,176,000.00 | 4,337,000.00 | 3,806,000.00 | 4,025,000.00 | 5,695,000.00 | 1,715,000.00 | 1,277,000.00 | 808,000.00 | ||||
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -378,000.00 | -139,000.00 | -325,000.00 | -38,000.00 | 0.00 | 939,000.00 | ||||
| Total Operating Expenses | 4,203,000.00 | 5,674,000.00 | 6,894,000.00 | 7,524,694.00 | 9,779,000.00 | 15,925,999.00 | 17,064,999.00 | 20,914,000.00 | 23,739,000.00 | 26,799,999.00 | 24,250,000.00 | 22,848,000.00 | 22,110,000.00 | 26,534,000.00 | 37,111,000.00 | ||||
| Cost and Exponses | 17,615,000.00 | 19,365,000.00 | 19,779,000.00 | 26,177,345.00 | 36,601,000.00 | 54,707,999.00 | 60,046,999.00 | 83,452,000.00 | 98,917,000.00 | 110,265,999.00 | 118,136,000.00 | 125,873,000.00 | 142,842,000.00 | 246,579,000.00 | 247,569,000.00 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income |
675,000.00
+0% |
724,000.00
+7% |
1,787,000.00
+147% |
2,024,853.00
+13% |
3,858,000.00
+91% |
3,791,000.00
-2% |
4,234,000.00
+12% |
6,199,000.00
+46% |
5,592,000.00
-10% |
7,027,000.00
+26% |
6,122,000.00
-13% |
4,776,000.00
-22% |
3,203,000.00
-33% |
2,103,000.00
-34% |
7,134,000.00
+239% |
||||
| Operating Income Ratio | (0.04%) | (0.04%) | (0.08%) | (0.07%) | (0.10%) | (0.07%) | (0.07%) | (0.07%) | (0.05%) | (0.06%) | (0.05%) | (0.04%) | (0.02%) | (0.01%) | (0.03%) | ||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 2,000.00 | 0.00 | 6,000.00 | 38,547.00 | 551,000.00 | 1,622,000.00 | 4,106,000.00 | 4,176,999.00 | 4,858,000.00 | 4,345,000.00 | 80,000.00 | 16,000.00 | 14,000.00 | 17,000.00 | 434,000.00 | ||||
| Interest Expenses | 14,000.00 | 19,000.00 | 737,000.00 | 687,872.00 | 719,000.00 | 1,513,000.00 | 4,630,000.00 | 4,195,000.00 | 4,860,000.00 | 4,361,000.00 | 4,439,000.00 | 4,171,999.00 | 584,000.00 | 351,000.00 | 321,000.00 | ||||
| Total Other Income/Exp... | -12,000.00 | 33,628.00 | -730,834.00 | -649,325.00 | -603,000.00 | -2,503,000.00 | -4,106,000.00 | -4,177,001.00 | -4,858,000.00 | -4,345,000.00 | -4,864,000.00 | -4,076,000.00 | -570,000.00 | 7,817,000.00 | -1,451,000.00 | ||||
| EBITDA | |||||||||||||||||||
| EBITDA | 1,115,000.00 | 1,275,000.00 | 2,812,214.00 | 2,696,885.00 | 4,492,000.00 | 5,138,000.00 | 6,585,000.00 | 10,393,000.00 | 8,920,000.00 | 10,471,000.00 | 9,764,000.00 | 9,882,000.00 | 4,133,000.00 | 11,547,999.00 | 6,813,000.00 | ||||
| EBITDA ratio | (0.06%) | (0.06%) | (0.13%) | (0.07%) | (0.11%) | (0.09%) | (0.10%) | (0.10%) | (0.09%) | (0.09%) | (0.08%) | (0.08%) | (0.03%) | (0.01%) | (0.03%) | ||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 663,000.00 | 705,000.00 | 1,056,000.00 | 1,375,528.00 | 3,255,000.00 | 1,288,000.00 | 128,000.00 | 2,021,999.00 | 734,000.00 | 2,304,000.00 | 1,300,000.00 | 15,000.00 | 1,834,000.00 | 9,920,000.00 | 5,683,000.00 | ||||
| Income Before Tax Ratio | (0.04%) | (0.04%) | (0.05%) | (0.05%) | (0.08%) | (0.02%) | (0.00%) | (0.02%) | (0.01%) | (0.02%) | (0.01%) | (0.00%) | (0.01%) | (0.04%) | (0.02%) | ||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 195,000.00 | 192,000.00 | 204,000.00 | 191,353.00 | 586,000.00 | 520,000.00 | 323,000.00 | 51,000.00 | 566,000.00 | 660,000.00 | 42,000.00 | -19,000.00 | 187,000.00 | 637,000.00 | 2,807,000.00 | ||||
| Net Income | |||||||||||||||||||
| Net Income | 468,000.00
+0% |
513,000.00
+10% |
852,000.00
+66% |
1,184,175.00
+39% |
2,669,000.00
+125% |
1,808,000.00
-32% |
-195,000.00
-111% |
1,971,000.00
-1,111% |
1,300,000.00
-34% |
1,644,000.00
+26% |
254,000.00
-85% |
146,000.00
-43% |
-3,389,000.00
-2,421% |
9,227,000.00
-372% |
2,876,000.00
-69% |
||||
| Net Income Ratio | (0.03%) | (0.03%) | (0.04%) | (0.04%) | (0.07%) | (0.03%) | (0.00%) | (0.02%) | (0.01%) | (0.01%) | (0.00%) | (0.00%) | (-0.02%) | (0.04%) | (0.01%) | ||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.04 | 0.04 | 0.07 | 0.13 | 0.21 | 0.13 | -0.01 | 0.13 | 0.08 | 0.10 | 0.02 | 0.01 | -0.21 | 0.56 | 0.17 | ||||
| Diluted EPS | 0.04 | 0.04 | 0.07 | 0.13 | 0.20 | 0.12 | -0.01 | 0.12 | 0.08 | 0.10 | 0.02 | 0.01 | -0.21 | 0.56 | 0.17 | ||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 12,523,000.00 | 12,523,000.00 | 12,523,000.00 | 8,991,576.00 | 13,601,000.00 | 15,185,000.00 | 13,928,571.00 | 15,239,000.00 | 16,883,336.00 | 16,109,000.00 | 16,294,000.00 | 16,350,000.00 | 16,399,000.00 | 16,575,000.00 | 16,793,000.00 | ||||
| Diluted Share Outstanding | 12,523,000.00 | 12,523,000.00 | 12,523,000.00 | 9,375,514.00 | 13,601,000.00 | 15,185,000.00 | 14,455,000.00 | 15,802,000.00 | 16,924,989.00 | 16,399,000.00 | 16,807,000.00 | 16,745,999.00 | 16,399,000.00 | 16,585,000.00 | 16,963,000.00 | ||||