Primorus
PRIM.LPrimorus Investments plc Price (PRIM.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
139,830,968
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Primorus Investments plcCurrency: GBp
| YEAR | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||
| Revenue |
6.82M
+0% |
13.18M
+93% |
23.00M
+75% |
48.46M
+111% |
72.92M
+50% |
77.84M
+7% |
54.41M
-30% |
27.38M
-50% |
5.78M
-79% |
3.63M
-37% |
82.00k
-98% |
324.00k
+295% |
57.00k
-82% |
0.00
+0% |
3.00k
+0% |
3.00k
+0% |
0.00
+0% |
-210,000.00
+0% |
-203,000.00
-3% |
813.00k
-500% |
190.00k
-77% |
5.09M
+2,579% |
377.00k
-93% |
-1,112,000.00
-395% |
-1,978,000.00
+78% |
|
| Cost of Revenue | ||||||||||||||||||||||||||
| Cost of Revenue | 3.04M | 6.04M | 6.84M | 15.07M | 37.63M | 46.22M | 29.25M | 9.99M | 3.97M | 2.35M | 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 | |
| Gross Profit | ||||||||||||||||||||||||||
| Gross Profit |
3.78M
+0% |
7.14M
+89% |
16.16M
+126% |
33.39M
+107% |
35.29M
+6% |
31.63M
-10% |
25.16M
-20% |
17.39M
-31% |
1.81M
-90% |
1.29M
-29% |
82.00k
-94% |
324.00k
+295% |
57.00k
-82% |
0.00
+0% |
3.00k
+0% |
3.00k
+0% |
0.00
+0% |
-210,000.00
+0% |
-203,000.00
-3% |
813.00k
-500% |
190.00k
-77% |
5.09M
+2,579% |
377.00k
-93% |
-1,112,000.00
-395% |
-1,978,000.00
+78% |
|
| Gross Profit Ratio | (0.55%) | (0.54%) | (0.70%) | (0.69%) | (0.48%) | (0.41%) | (0.46%) | (0.64%) | (0.31%) | (0.35%) | (1.00%) | (1.00%) | (1.00%) | (0.00%) | (1.00%) | (1.00%) | (0.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | |
| 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 | 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 | 29.68M | 34.56M | 31.90M | 24.70M | 16.59M | 2.31M | 2.57M | 632.00k | 572.00k | 0.00 | 243.00k | 264.00k | 465.00k | 206.00k | 332.00k | 433.00k | 817.00k | 591.00k | 475.00k | 418.00k | 401.00k | 371.00k | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 29.68M | 34.56M | 31.90M | 24.70M | 16.59M | 2.31M | 2.57M | 632.00k | 572.00k | 0.00 | 243.00k | 264.00k | 465.00k | 206.00k | 332.00k | 433.00k | 817.00k | 591.00k | 475.00k | 418.00k | 401.00k | 371.00k | |
| 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 | |
| Depreciation and Amortiz... | 211.00k | 366.00k | 828.00k | 1.51M | 3.93M | 3.30M | 2.49M | 469.00k | 505.00k | 294.00k | 8.00k | 6.00k | 4.00k | 194.00k | -87,000.00 | -98,000.00 | -82,000.00 | -362,000.00 | -244,000.00 | 161.14k | 171.86k | 206.30k | 236.56k | 228.49k | 0.00 | |
| Other Expenses | 3.08M | 5.66M | 12.99M | 204.00k | 167.00k | -1,925,000.00 | -14,551,000.00 | -17,000.00 | 272.00k | -254,000.00 | -48,000.00 | -139,000.00 | 394.00k | 46.00k | 130.00k | 0.00 | 60.00k | -302,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2,349,000.00 | |
| Total Operating Expenses | 3.08M | 5.66M | 12.99M | 29.68M | 34.56M | 31.90M | 26.58M | 16.59M | 3.08M | 2.57M | 632.00k | 572.00k | 394.00k | 289.00k | 394.00k | 465.00k | 266.00k | 332.00k | 744.00k | 817.00k | 591.00k | 475.00k | 418.00k | 401.00k | -1,978,000.00 | |
| Cost and Exponses | 6.12M | 11.70M | 19.83M | 44.75M | 72.19M | 78.12M | 55.83M | 26.58M | 7.05M | 4.91M | 632.00k | 572.00k | 394.00k | 289.00k | 394.00k | 465.00k | 266.00k | 332.00k | 744.00k | 817.00k | 591.00k | 475.00k | 418.00k | 401.00k | -1,978,000.00 | |
| Operating Income | ||||||||||||||||||||||||||
| Operating Income |
468.00k
+0% |
957.00k
+104% |
2.43M
+154% |
210.00k
-91% |
-1,719,000.00
-919% |
-2,711,000.00
+58% |
-16,184,000.00
+497% |
794.00k
-105% |
-2,500,000.00
-415% |
-2,041,000.00
-18% |
-550,000.00
-73% |
-650,000.00
+18% |
-344,000.00
-47% |
-289,000.00
-16% |
-391,000.00
+35% |
-462,000.00
+18% |
-266,000.00
-42% |
-332,000.00
+25% |
-703,000.00
+112% |
-4,000.00
-99% |
-401,000.00
+9,925% |
4.62M
-1,251% |
-41,000.00
-101% |
-1,513,000.00
+3,590% |
0.00
+0% |
|
| Operating Income Ratio | (0.07%) | (0.07%) | (0.11%) | (0.00%) | (-0.02%) | (-0.03%) | (-0.30%) | (0.03%) | (-0.43%) | (-0.56%) | (-6.71%) | (-2.01%) | (-6.04%) | (0.00%) | (-130.33%) | (-154.00%) | (0.00%) | (1.58%) | (3.46%) | (0.00%) | (-2.11%) | (0.91%) | (-0.11%) | (1.36%) | (0.00%) | |
| Other Income and Exp... | ||||||||||||||||||||||||||
| Interest Income | 153.00k | 219.00k | 204.00k | 434.00k | 343.00k | 404.00k | 447.00k | 285.00k | 469.00k | 213.00k | 22.00k | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 7.00k | 24.00k | 14.00k | 141.00k | 93.00k | 64.00k | |
| Interest Expenses | 153.00k | 219.00k | 204.00k | 434.00k | 343.00k | 404.00k | 447.00k | 285.00k | 469.00k | 213.00k | 22.00k | 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 | |
| Total Other Income/Exp... | -65,000.00 | 51.00k | -104,000.00 | -204,000.00 | -2,493,000.00 | -292,000.00 | -14,899,000.00 | -144,000.00 | -209,000.00 | -181,000.00 | -21,000.00 | 0.00 | -3,000.00 | 194.00k | -87,000.00 | -98,000.00 | -82,000.00 | -152,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2,349,000.00 | |
| EBITDA | ||||||||||||||||||||||||||
| EBITDA | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1,739,000.00 | -16,318,000.00 | 1.40M | 0.00 | -2,899,000.00 | -541,000.00 | -644,000.00 | -340,000.00 | -95,000.00 | -391,000.00 | -560,000.00 | -266,000.00 | -572,000.00 | -902,000.00 | -4,000.00 | 0.00 | 4.62M | -41,000.00 | -1,513,000.00 | 0.00 | |
| EBITDA ratio | (0.11%) | (0.11%) | (0.15%) | (0.04%) | (-0.03%) | (-0.02%) | (-0.30%) | (0.07%) | (-2.03%) | (-1.24%) | (-17.01%) | (-4.52%) | (-9.53%) | (0.00%) | (-159.33%) | (-186.67%) | (0.00%) | (3.30%) | (4.67%) | (0.00%) | (-2.11%) | (0.91%) | (-0.11%) | (1.36%) | (0.00%) | |
| Income Before Tax | ||||||||||||||||||||||||||
| Income Before Tax | 403.00k | 1.01M | 2.33M | 6.00k | -4,212,000.00 | -3,003,000.00 | -17,375,000.00 | 650.00k | -2,709,000.00 | -2,222,000.00 | -571,000.00 | -650,000.00 | -347,000.00 | -95,000.00 | -478,000.00 | -560,000.00 | -348,000.00 | -694,000.00 | -947,000.00 | -4,000.00 | -401,000.00 | 4.62M | -41,000.00 | -1,513,000.00 | -2,349,000.00 | |
| Income Before Tax Ratio | (0.06%) | (0.08%) | (0.10%) | (0.00%) | (-0.06%) | (-0.04%) | (-0.32%) | (0.02%) | (-0.47%) | (-0.61%) | (-6.96%) | (-2.01%) | (-6.09%) | (0.00%) | (-159.33%) | (-186.67%) | (0.00%) | (3.30%) | (4.67%) | (0.00%) | (-2.11%) | (0.91%) | (-0.11%) | (1.36%) | (1.19%) | |
| Income Tax Expense | ||||||||||||||||||||||||||
| Income Tax Expense | 194.00k | 674.00k | 842.00k | 388.00k | 252.00k | 267.00k | 51.00k | 535.00k | -167,000.00 | 50.00k | -24,000.00 | 957.00k | 203.00k | -194,000.00 | 87.00k | 98.00k | 82.00k | 362.00k | 244.00k | 651.86k | 18.14k | 447.00k | -150,000.00 | -29,000.00 | 0.00 | |
| Net Income | ||||||||||||||||||||||||||
| Net Income | 164.00k
+0% |
244.00k
+49% |
1.52M
+522% |
-438,000.00
-129% |
-4,474,000.00
+921% |
-2,939,000.00
-34% |
-17,426,000.00
+493% |
729.00k
-104% |
-12,524,000.00
-1,818% |
-5,072,000.00
-60% |
-1,401,000.00
-72% |
-1,469,000.00
+5% |
-547,000.00
-63% |
-95,000.00
-83% |
-478,000.00
+403% |
-560,000.00
+17% |
-348,000.00
-38% |
-694,000.00
+99% |
-947,000.00
+36% |
-4,000.00
-100% |
-401,000.00
+9,925% |
4.17M
-1,140% |
109.00k
-97% |
-1,484,000.00
-1,461% |
-2,349,000.00
+58% |
|
| Net Income Ratio | (0.02%) | (0.02%) | (0.07%) | (-0.01%) | (-0.06%) | (-0.04%) | (-0.32%) | (0.03%) | (-2.17%) | (-1.40%) | (-17.09%) | (-4.53%) | (-9.60%) | (0.00%) | (-159.33%) | (-186.67%) | (0.00%) | (3.30%) | (4.67%) | (0.00%) | (-2.11%) | (0.82%) | (0.29%) | (1.33%) | (1.19%) | |
| Earning Per Share | ||||||||||||||||||||||||||
| Basic EPS | 0.22 | 0.32 | 1.80 | -0.34 | -3.43 | -1.97 | -12.02 | 0.50 | -8.64 | -3.50 | -0.97 | -1.01 | -0.33 | -0.02 | -0.05 | -0.02 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.03 | 0.00 | -0.01 | -0.02 | |
| Diluted EPS | 0.22 | 0.32 | 1.44 | -0.34 | -3.43 | -1.97 | -12.02 | 0.49 | -8.64 | -3.50 | -0.97 | -1.01 | -0.33 | -0.02 | -0.05 | -0.02 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.03 | 0.00 | -0.01 | -0.02 | |
| Share Outstanding | ||||||||||||||||||||||||||
| Basic Share Outstanding | 755.55k | 755.55k | 1.06M | 1.28M | 1.30M | 1.49M | 1.45M | 1.45M | 1.45M | 1.45M | 1.45M | 1.45M | 1.67M | 4.26M | 9.03M | 37.11M | 38.13M | 52.63M | 87.16M | 139.83M | 139.83M | 139.83M | 139.83M | 139.83M | 139.83M | |
| Diluted Share Outstanding | 755.55k | 755.55k | 1.06M | 1.28M | 1.30M | 1.49M | 1.45M | 1.47M | 1.45M | 1.45M | 1.45M | 1.45M | 1.67M | 4.26M | 9.03M | 37.11M | 38.13M | 52.63M | 87.16M | 139.83M | 139.83M | 139.83M | 151.83M | 139.83M | 139.83M | |