Live
LVCG.LLive Company Group Plc Price (LVCG.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
193,854,419
(47.8048)%2022 - Income Statement Summary
| Revenue | 4.77M USD |
| Cost of Revenue | 4.87M USD |
| Gross Profit | -98000.00 USD |
| Operating Expenses | 9.40M USD |
| Operating Income | -9498000.00 USD |
| Other Expenses | 423.00K USD |
| Net Income | -9671000.00 USD |
Income Statement
Live Company Group PlcCurrency: GBp
| YEAR | 1985 | 1986 | 1987 | 1988 | 1989 | 1990 | 1991 | 1992 | 1993 | 1995 | 1996 | 1997 | 1998 | 1999 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||
| Revenue |
11,441,000.00
+0% |
8,039,000.00
-30% |
5,144,000.00
-36% |
14,997,000.00
+192% |
20,912,000.00
+39% |
16,405,000.00
-22% |
10,268,000.00
-37% |
7,955,000.00
-23% |
8,434,000.00
+6% |
16,831,000.00
+100% |
16,033,000.00
-5% |
72,000.00
-100% |
54,000.00
-25% |
0.00
+0% |
18,464,000.00
+0% |
30,283,000.00
+64% |
4,106,000.00
-86% |
2,979,000.00
-27% |
2,582,000.00
-13% |
4,561,000.00
+77% |
5,195,000.00
+14% |
9,500,000.00
+83% |
10,240,000.00
+8% |
6,651,000.00
-35% |
6,417,000.00
-4% |
6,264,000.00
-2% |
7,817,000.00
+25% |
692,000.00
-91% |
241,000.00
-65% |
221,000.00
-8% |
1,928,000.00
+772% |
4,920,000.00
+155% |
5,451,000.00
+11% |
1,857,000.00
-66% |
2,674,000.00
+44% |
4,774,000.00
+79% |
|
| 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 | 7,213,000.00 | 24,133,000.00 | 1,928,000.00 | 1,943,000.00 | 1,593,000.00 | 2,738,000.00 | 3,744,000.00 | 7,358,000.00 | 7,390,000.00 | 4,406,000.00 | 4,420,000.00 | 4,847,000.00 | 5,660,000.00 | 442,000.00 | 5,000.00 | 78,000.00 | 826,000.00 | 2,662,000.00 | 2,360,000.00 | 2,556,000.00 | 2,638,000.00 | 4,872,000.00 | |
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Gross Profit |
11,441,000.00
+0% |
8,039,000.00
-30% |
5,144,000.00
-36% |
14,997,000.00
+192% |
20,912,000.00
+39% |
16,405,000.00
-22% |
10,268,000.00
-37% |
7,955,000.00
-23% |
8,434,000.00
+6% |
16,831,000.00
+100% |
16,033,000.00
-5% |
72,000.00
-100% |
54,000.00
-25% |
0.00
+0% |
11,251,000.00
+0% |
6,150,000.00
-45% |
2,178,000.00
-65% |
1,036,000.00
-52% |
989,000.00
-5% |
1,823,000.00
+84% |
1,451,000.00
-20% |
2,142,000.00
+48% |
2,850,000.00
+33% |
2,245,000.00
-21% |
1,997,000.00
-11% |
1,417,000.00
-29% |
2,157,000.00
+52% |
250,000.00
-88% |
236,000.00
-6% |
143,000.00
-39% |
1,102,000.00
+671% |
2,258,000.00
+105% |
3,091,000.00
+37% |
-699,000.00
-123% |
36,000.00
-105% |
-98,000.00
-372% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.00%) | (0.61%) | (0.20%) | (0.53%) | (0.35%) | (0.38%) | (0.40%) | (0.28%) | (0.23%) | (0.28%) | (0.34%) | (0.31%) | (0.23%) | (0.28%) | (0.36%) | (0.98%) | (0.65%) | (0.57%) | (0.46%) | (0.57%) | (-0.38%) | (0.01%) | (-0.02%) | |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 97,000.00 | 93,000.00 | 459,000.00 | 393,000.00 | 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 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 25,107,000.00 | 4,971,000.00 | 2,324,000.00 | 1,297,000.00 | 1,302,000.00 | 3,033,000.00 | 1,763,000.00 | 2,166,000.00 | 2,916,000.00 | 1,871,000.00 | 1,800,000.00 | 1,989,000.00 | 984,000.00 | 354,000.00 | 495,000.00 | 1,466,000.00 | 3,038,000.00 | 3,584,000.00 | 3,077,000.00 | 2,487,000.00 | 8,977,000.00 | |
| Selling, General & Admin... | 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 | 25,107,000.00 | 4,971,000.00 | 2,324,000.00 | 1,297,000.00 | 1,302,000.00 | 3,033,000.00 | 1,763,000.00 | 2,166,000.00 | 2,916,000.00 | 1,871,000.00 | 1,800,000.00 | 1,989,000.00 | 984,000.00 | 354,000.00 | 495,000.00 | 1,466,000.00 | 3,038,000.00 | 3,584,000.00 | 3,077,000.00 | 2,487,000.00 | 8,977,000.00 | |
| 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 | 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... | 455,000.00 | 333,000.00 | 414,000.00 | 343,000.00 | 421,000.00 | 531,000.00 | 407,000.00 | 287,000.00 | 206,000.00 | 227,000.00 | 177,000.00 | 49,000.00 | 39,000.00 | -30,000.00 | 190,000.00 | 634,000.00 | 95,000.00 | 32,000.00 | 32,000.00 | 36,000.00 | 7,000.00 | 144,000.00 | 216,000.00 | 162,000.00 | 228,000.00 | 223,000.00 | 181,000.00 | 187,000.00 | 139,000.00 | 139,000.00 | 118,000.00 | 370,000.00 | 670,000.00 | 823,000.00 | 1,149,000.00 | 1,206,000.00 | |
| Other Expenses | 11,441,000.00 | 8,039,000.00 | 5,144,000.00 | 14,820,000.00 | 20,896,000.00 | 15,768,000.00 | 10,268,000.00 | 7,413,000.00 | 7,835,000.00 | 17,120,000.00 | 16,072,000.00 | 460,000.00 | 338,000.00 | 20,000.00 | 7,806,000.00 | 756,000.00 | 4,651,000.00 | 1,796,000.00 | 778,000.00 | 658,000.00 | -28,000.00 | -32,000.00 | -2,000.00 | 191,000.00 | 274,000.00 | 223,000.00 | 181,000.00 | 187,000.00 | 139,000.00 | 139,000.00 | 1,000.00 | 24,000.00 | 296,000.00 | 397,000.00 | 679,000.00 | 423,000.00 | |
| Total Operating Expenses | 11,441,000.00 | 8,039,000.00 | 5,144,000.00 | 14,820,000.00 | 20,896,000.00 | 15,768,000.00 | 10,268,000.00 | 7,510,000.00 | 7,928,000.00 | 17,579,000.00 | 16,465,000.00 | 460,000.00 | 338,000.00 | 20,000.00 | 7,806,000.00 | 24,781,000.00 | 4,971,000.00 | 2,324,000.00 | 1,297,000.00 | 1,302,000.00 | 3,097,000.00 | 2,041,000.00 | 2,503,000.00 | 3,261,000.00 | 2,207,000.00 | 2,023,000.00 | 2,170,000.00 | 1,171,000.00 | 493,000.00 | 634,000.00 | 1,467,000.00 | 3,062,000.00 | 3,880,000.00 | 3,474,000.00 | 3,166,000.00 | 9,400,000.00 | |
| Cost and Exponses | 11,441,000.00 | 8,039,000.00 | 5,144,000.00 | 14,820,000.00 | 20,896,000.00 | 15,768,000.00 | 10,268,000.00 | 7,510,000.00 | 7,928,000.00 | 17,579,000.00 | 16,465,000.00 | 460,000.00 | 338,000.00 | 20,000.00 | 15,019,000.00 | 48,914,000.00 | 6,899,000.00 | 4,267,000.00 | 2,890,000.00 | 4,040,000.00 | 6,841,000.00 | 9,399,000.00 | 9,893,000.00 | 7,667,000.00 | 6,627,000.00 | 6,870,000.00 | 7,830,000.00 | 1,613,000.00 | 498,000.00 | 712,000.00 | 2,293,000.00 | 5,724,000.00 | 6,240,000.00 | 6,030,000.00 | 5,804,000.00 | 14,272,000.00 | |
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Income |
-2,374,000.00
+0% |
-247,000.00
-90% |
-612,000.00
+148% |
223,000.00
-136% |
985,000.00
+342% |
-976,000.00
-199% |
14,000.00
-101% |
369,000.00
+2,536% |
445,000.00
+21% |
-2,057,000.00
-562% |
-425,000.00
-79% |
-10,131,000.00
+2,284% |
-1,982,000.00
-80% |
-5,000.00
-100% |
-74,775,000.00
+1,495,400% |
-10,877,000.00
-85% |
-3,202,000.00
-71% |
-1,438,000.00
-55% |
-308,000.00
-79% |
122,000.00
-140% |
-1,834,000.00
-1,603% |
222,000.00
-112% |
485,000.00
+118% |
-785,000.00
-262% |
-218,000.00
-72% |
-634,000.00
+191% |
83,000.00
-113% |
-1,027,000.00
-1,337% |
-266,000.00
-74% |
-1,704,000.00
+541% |
90,000.00
-105% |
-804,000.00
-993% |
-789,000.00
-2% |
-8,267,000.00
+948% |
-3,130,000.00
-62% |
-9,498,000.00
+203% |
|
| Operating Income Ratio | (-0.21%) | (-0.03%) | (-0.12%) | (0.01%) | (0.05%) | (-0.06%) | (0.00%) | (0.05%) | (0.05%) | (-0.12%) | (-0.03%) | (-140.71%) | (-36.70%) | (0.00%) | (-4.05%) | (-0.36%) | (-0.78%) | (-0.48%) | (-0.12%) | (0.03%) | (-0.35%) | (0.02%) | (0.05%) | (-0.12%) | (-0.03%) | (-0.10%) | (0.01%) | (-1.48%) | (-1.10%) | (-7.71%) | (0.05%) | (-0.16%) | (-0.14%) | (-4.45%) | (-1.17%) | (-1.99%) | |
| Other Income and Exp... | |||||||||||||||||||||||||||||||||||||
| Interest Income | 0.00 | 13,000.00 | 5,000.00 | 51,000.00 | 71,000.00 | 259,000.00 | 32,000.00 | 0.00 | 7,000.00 | 10,000.00 | 11,000.00 | 0.00 | 0.00 | 84,000.00 | 181,000.00 | 133,000.00 | 0.00 | 1,000.00 | 0.00 | 0.00 | 14,000.00 | 16,000.00 | 1,000.00 | 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 | |
| Interest Expenses | 361,000.00 | 526,000.00 | 397,000.00 | 362,000.00 | 405,000.00 | 738,000.00 | 300,000.00 | 239,000.00 | 178,000.00 | 50,000.00 | 80,000.00 | 68,000.00 | 72,000.00 | -84,000.00 | 375,000.00 | 756,000.00 | 147,000.00 | 397,000.00 | 392,000.00 | 204,000.00 | 286,000.00 | 404,000.00 | 421,000.00 | 398,000.00 | 111,000.00 | 84,000.00 | 188,000.00 | 65,000.00 | 43,000.00 | 30,000.00 | 12,000.00 | 8,000.00 | 192,000.00 | 83,000.00 | 108,000.00 | 107,000.00 | |
| Total Other Income/Exp... | -361,000.00 | -526,000.00 | -1,009,000.00 | -493,000.00 | 548,000.00 | -2,988,000.00 | -300,000.00 | -249,000.00 | -171,000.00 | -190,000.00 | -69,000.00 | -68,000.00 | -72,000.00 | 84,000.00 | -2,452,000.00 | -756,000.00 | -2,332,000.00 | -1,278,000.00 | -782,000.00 | -171,000.00 | -272,000.00 | -492,000.00 | -420,000.00 | -484,000.00 | -157,000.00 | -198,000.00 | -269,000.00 | -3,584,000.00 | -43,000.00 | -1,243,000.00 | -5,530,000.00 | -1,306,000.00 | -207,000.00 | -110,000.00 | -108,000.00 | -107,000.00 | |
| EBITDA | |||||||||||||||||||||||||||||||||||||
| EBITDA | -1,919,000.00 | 86,000.00 | -198,000.00 | 566,000.00 | 1,390,000.00 | -1,082,000.00 | 421,000.00 | 646,000.00 | 658,000.00 | -1,970,000.00 | -244,000.00 | -10,082,000.00 | -1,943,000.00 | -35,000.00 | -76,662,000.00 | -10,192,000.00 | -5,292,000.00 | -2,287,000.00 | -694,000.00 | 599,000.00 | -1,677,000.00 | 277,999.00 | 702,000.00 | -709,000.00 | 7,000.00 | -411,000.00 | 264,000.00 | -4,488,000.00 | -127,000.00 | -1,564,999.00 | -5,322,000.00 | -1,732,000.00 | -1,053,000.00 | -7,444,000.00 | -2,076,000.00 | -8,262,000.00 | |
| EBITDA ratio | (-0.17%) | (0.01%) | (-0.04%) | (0.04%) | (0.07%) | (-0.03%) | (0.04%) | (0.09%) | (0.09%) | (-0.04%) | (-0.02%) | (-4.71%) | (-4.54%) | (0.00%) | (0.08%) | (-0.62%) | (-1.23%) | (-0.73%) | (-0.27%) | (0.05%) | (-0.31%) | (0.03%) | (0.07%) | (-0.11%) | (0.02%) | (-0.08%) | (0.02%) | (-1.32%) | (-0.53%) | (-1.73%) | (0.11%) | (-0.08%) | (-0.02%) | (-1.83%) | (-0.74%) | (-1.73%) | |
| Income Before Tax | |||||||||||||||||||||||||||||||||||||
| Income Before Tax | -2,735,000.00 | -773,000.00 | -1,009,000.00 | -316,000.00 | 564,000.00 | -2,351,000.00 | -286,000.00 | 120,000.00 | 274,000.00 | -2,247,000.00 | -494,000.00 | -10,199,000.00 | -2,054,000.00 | 79,000.00 | -77,227,000.00 | -11,633,000.00 | -5,534,000.00 | -2,716,000.00 | -1,090,000.00 | 359,000.00 | -2,106,000.00 | -270,000.00 | 65,000.00 | -1,269,000.00 | -375,000.00 | -832,000.00 | -186,000.00 | -4,611,000.00 | -309,000.00 | -1,734,000.00 | -5,440,000.00 | -2,110,000.00 | -1,844,000.00 | -8,377,000.00 | -3,316,000.00 | -9,605,000.00 | |
| Income Before Tax Ratio | (-0.24%) | (-0.10%) | (-0.20%) | (-0.02%) | (0.03%) | (-0.14%) | (-0.03%) | (0.02%) | (0.03%) | (-0.13%) | (-0.03%) | (-141.65%) | (-38.04%) | (0.00%) | (-4.18%) | (-0.38%) | (-1.35%) | (-0.91%) | (-0.42%) | (0.08%) | (-0.41%) | (-0.03%) | (0.01%) | (-0.19%) | (-0.06%) | (-0.13%) | (-0.02%) | (-6.66%) | (-1.28%) | (-7.85%) | (-2.82%) | (-0.43%) | (-0.34%) | (-4.51%) | (-1.24%) | (-2.01%) | |
| Income Tax Expense | |||||||||||||||||||||||||||||||||||||
| Income Tax Expense | -273,000.00 | -16,000.00 | -885,000.00 | 69,000.00 | 51,000.00 | 1,777,000.00 | 300,000.00 | 76,000.00 | 61,000.00 | 1,309,000.00 | -142,000.00 | 9,743,000.00 | 1,698,000.00 | -84,000.00 | 16,000.00 | 4,000.00 | 3,000.00 | -10,000.00 | 152,000.00 | 398,000.00 | 79,000.00 | 38,000.00 | 420,000.00 | 86,000.00 | 101,000.00 | -198,000.00 | 188,000.00 | 3,448,000.00 | -920,000.00 | 1,182,000.00 | 5,530,000.00 | 1,839,000.00 | 341,000.00 | -144,000.00 | 61,000.00 | 57,000.00 | |
| Net Income | |||||||||||||||||||||||||||||||||||||
| Net Income | -3,667,000.00
+0% |
-757,000.00
-79% |
-124,000.00
-84% |
-248,000.00
+100% |
333,000.00
-234% |
-3,491,000.00
-1,148% |
-286,000.00
-92% |
120,000.00
-142% |
274,000.00
+128% |
-2,247,000.00
-920% |
-352,000.00
-84% |
-10,199,000.00
+2,797% |
-2,054,000.00
-80% |
79,000.00
-104% |
-77,173,000.00
-97,787% |
-11,391,000.00
-85% |
-4,345,000.00
-62% |
-2,572,000.00
-41% |
-1,079,000.00
-58% |
360,000.00
-133% |
-2,105,000.00
-685% |
-270,000.00
-87% |
65,000.00
-124% |
-1,269,000.00
-2,052% |
-375,000.00
-70% |
-634,000.00
+69% |
-186,000.00
-71% |
-4,611,000.00
+2,379% |
611,000.00
-113% |
-1,734,000.00
-384% |
-10,970,000.00
+533% |
-3,949,000.00
-64% |
-2,185,000.00
-45% |
-8,233,000.00
+277% |
-3,377,000.00
-59% |
-9,671,000.00
+186% |
|
| Net Income Ratio | (-0.32%) | (-0.09%) | (-0.02%) | (-0.02%) | (0.02%) | (-0.21%) | (-0.03%) | (0.02%) | (0.03%) | (-0.13%) | (-0.02%) | (-141.65%) | (-38.04%) | (0.00%) | (-4.18%) | (-0.38%) | (-1.06%) | (-0.86%) | (-0.42%) | (0.08%) | (-0.41%) | (-0.03%) | (0.01%) | (-0.19%) | (-0.06%) | (-0.10%) | (-0.02%) | (-6.66%) | (2.54%) | (-7.85%) | (-5.69%) | (-0.80%) | (-0.40%) | (-4.43%) | (-1.26%) | (-2.03%) | |
| Earning Per Share | |||||||||||||||||||||||||||||||||||||
| Basic EPS | -1,833,500.00 | -378,500.00 | -62,000.00 | -248,000.00 | 111,000.00 | -1,163,666.67 | -95,333.33 | 40,000.00 | 68,500.00 | -561,750.00 | -88,000.00 | -2,549,750.00 | -256,750.00 | 216.44 | -44,660.30 | -7,209.49 | -1,033.54 | -611.80 | -256.66 | 22.71 | -30.52 | -3.37 | 0.73 | -5.79 | -0.52 | -210.98 | -0.06 | -1.53 | 0.20 | -0.58 | -0.23 | -0.07 | -0.03 | -0.10 | -0.03 | -0.05 | |
| Diluted EPS | -1,833,500.00 | -378,500.00 | -62,000.00 | -248,000.00 | 111,000.00 | -1,163,666.67 | -95,333.33 | 40,000.00 | 68,500.00 | -561,750.00 | -88,000.00 | -2,549,750.00 | -256,750.00 | 216.44 | -44,660.30 | -3,603.61 | -1,033.54 | -611.80 | -256.66 | 15.84 | -18.03 | -2.82 | 0.73 | -5.79 | -0.52 | -210.98 | -0.06 | -1.53 | 0.20 | -0.58 | -0.23 | -0.07 | -0.03 | -0.10 | -0.03 | -0.05 | |
| Share Outstanding | |||||||||||||||||||||||||||||||||||||
| Basic Share Outstanding | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 55,560,444.00 | 70,171,496.00 | 83,678,936.00 | 131,155,672.00 | 193,854,419.00 | |
| Diluted Share Outstanding | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 48,207,793.00 | 55,560,444.00 | 70,171,496.00 | 83,678,936.00 | 131,155,672.00 | 193,854,419.00 | |