Science
SIS.LScience in Sport plc Price (SIS.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
170,123,783
(22.5146)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Science in Sport plcCurrency: GBp
| YEAR | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
4,633,318.00
+0% |
5,522,240.00
+19% |
6,846,000.00
+24% |
8,461,500.00
+24% |
9,446,000.00
+12% |
12,243,000.00
+30% |
15,615,000.00
+28% |
21,318,000.00
+37% |
50,573,000.00
+137% |
50,351,000.00
0% |
62,539,000.00
+24% |
63,773,000.00
+2% |
62,671,000.00
-2% |
||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 2,115,551.00 | 2,441,621.00 | 2,950,000.00 | 3,490,000.00 | 3,927,000.00 | 4,865,000.00 | 6,300,000.00 | 9,363,000.00 | 28,366,000.00 | 25,755,000.00 | 31,189,000.00 | 36,837,000.00 | 35,839,000.00 | ||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
2,517,767.00
+0% |
3,080,619.00
+22% |
3,896,000.00
+26% |
4,971,500.00
+28% |
5,519,000.00
+11% |
7,378,000.00
+34% |
9,315,000.00
+26% |
11,955,000.00
+28% |
22,207,000.00
+86% |
24,596,000.00
+11% |
31,350,000.00
+27% |
26,936,000.00
-14% |
26,832,000.00
0% |
||||||
| Gross Profit Ratio | (0.54%) | (0.56%) | (0.57%) | (0.59%) | (0.58%) | (0.60%) | (0.60%) | (0.56%) | (0.44%) | (0.49%) | (0.50%) | (0.42%) | (0.43%) | ||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 151,085.00 | 0.00 | 237,000.00 | 223,000.00 | 337,000.00 | 339,000.00 | 320,000.00 | 232,000.00 | 383,000.00 | 693,000.00 | 249,000.00 | 464,000.00 | ||||||
| General and Administrative | 1,071,551.00 | 1,470,967.00 | 1,532,000.00 | 3,149,500.00 | 2,085,000.00 | 2,246,000.00 | 3,037,000.00 | 3,750,000.00 | 5,149,000.00 | 9,067,000.00 | 10,411,000.00 | 14,076,000.00 | 16,330,000.00 | ||||||
| Selling, General & Admin... | 2,391,966.00 | 3,263,199.00 | 4,291,000.00 | 6,355,000.00 | 5,770,000.00 | 8,177,000.00 | 11,019,000.00 | 14,503,000.00 | 22,676,000.00 | 14,372,000.00 | 19,630,000.00 | 17,611,000.00 | 30,315,000.00 | ||||||
| Selling & Marketing Exp... | 1,320,415.00 | 1,792,232.00 | 2,759,000.00 | 3,205,500.00 | 3,685,000.00 | 5,931,000.00 | 7,982,000.00 | 10,753,000.00 | 17,527,000.00 | 14,372,000.00 | 19,630,000.00 | 17,611,000.00 | 13,985,000.00 | ||||||
| Depreciation and Amortiz... | 75,930.00 | 169,908.00 | 263,000.00 | 261,500.00 | 364,000.00 | 421,000.00 | 567,000.00 | 926,000.00 | 2,774,000.00 | 3,168,000.00 | 3,634,000.00 | 4,808,000.00 | 6,250,000.00 | ||||||
| Other Expenses | -6,568.00 | 0.00 | 263,000.00 | 0.00 | 1,357,000.00 | 1,991,000.00 | 2,148,000.00 | 2,848,000.00 | 3,939,000.00 | 12,461,000.00 | 16,943,000.00 | 19,146,000.00 | 5,786,000.00 | ||||||
| Total Operating Expenses | 2,385,398.00 | 3,263,199.00 | 4,554,000.00 | 6,721,500.00 | 7,127,000.00 | 10,168,000.00 | 13,167,000.00 | 17,351,000.00 | 26,615,000.00 | 26,833,000.00 | 36,573,000.00 | 36,757,000.00 | 36,565,000.00 | ||||||
| Cost and Exponses | 4,500,949.00 | 5,704,820.00 | 7,504,000.00 | 10,211,500.00 | 11,054,000.00 | 15,033,000.00 | 19,467,000.00 | 26,714,000.00 | 54,981,000.00 | 52,588,000.00 | 67,762,000.00 | 73,594,000.00 | 72,404,000.00 | ||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
132,369.00
+0% |
-182,580.00
-238% |
-1,173,000.00
+542% |
-1,690,000.00
+44% |
-1,733,000.00
+3% |
-2,790,000.00
+61% |
-3,852,000.00
+38% |
-5,396,000.00
+40% |
-4,408,000.00
-18% |
-2,194,000.00
-50% |
-5,223,000.00
+138% |
-9,821,000.00
+88% |
-9,733,000.00
-1% |
||||||
| Operating Income Ratio | (0.03%) | (-0.03%) | (-0.17%) | (-0.20%) | (-0.18%) | (-0.23%) | (-0.25%) | (-0.25%) | (-0.09%) | (-0.04%) | (-0.08%) | (-0.15%) | (-0.16%) | ||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 2,000.00 | 1,000.00 | 2,000.00 | 1,000.00 | 0.00 | 5,000.00 | 4,000.00 | 43,000.00 | 5,000.00 | 0.00 | 0.00 | ||||||
| Interest Expenses | 5,879.00 | 3,275.00 | 6,000.00 | 0.00 | 5,000.00 | 4,000.00 | 0.00 | 1,193,000.00 | 23,000.00 | 79,000.00 | 119,000.00 | 757,000.00 | 1,558,000.00 | ||||||
| Total Other Income/Exp... | -5,879.00 | -3,275.00 | -4,000.00 | -61,000.00 | -128,000.00 | -3,000.00 | 0.00 | -594,000.00 | -656,000.00 | -36,000.00 | -114,000.00 | -757,000.00 | -1,558,000.00 | ||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 208,299.00 | -12,669.00 | -908,000.00 | -2,513,584.00 | -1,367,000.00 | -2,368,000.00 | -3,285,000.00 | -5,124,000.00 | -2,267,000.00 | 846,000.00 | -1,821,000.00 | -5,153,000.00 | -3,483,000.00 | ||||||
| EBITDA ratio | (0.04%) | (0.00%) | (-0.13%) | (-0.17%) | (-0.13%) | (-0.19%) | (-0.21%) | (-0.18%) | (-0.03%) | (0.02%) | (-0.03%) | (-0.08%) | (-0.06%) | ||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 126,490.00 | -185,855.00 | -1,177,000.00 | -1,751,000.00 | -1,736,000.00 | -2,793,000.00 | -3,852,000.00 | -5,990,000.00 | -5,064,000.00 | -2,273,000.00 | -5,337,000.00 | -10,578,000.00 | -11,291,000.00 | ||||||
| Income Before Tax Ratio | (0.03%) | (-0.03%) | (-0.17%) | (-0.21%) | (-0.18%) | (-0.23%) | (-0.25%) | (-0.28%) | (-0.10%) | (-0.05%) | (-0.09%) | (-0.17%) | (-0.18%) | ||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 16,817.00 | -88,617.00 | -218,000.00 | 460,000.00 | -227,000.00 | -149,000.00 | -246,000.00 | -115,000.00 | 554,000.00 | -545,000.00 | 1,480,000.00 | 332,000.00 | -12,000.00 | ||||||
| Net Income | |||||||||||||||||||
| Net Income | 109,673.00
+0% |
-97,238.00
-189% |
-959,000.00
+886% |
-1,291,000.00
+35% |
-1,509,000.00
+17% |
-2,644,000.00
+75% |
-3,606,000.00
+36% |
-5,875,000.00
+63% |
-5,618,000.00
-4% |
-1,728,000.00
-69% |
-6,817,000.00
+295% |
-10,910,000.00
+60% |
-11,279,000.00
+3% |
||||||
| Net Income Ratio | (0.02%) | (-0.02%) | (-0.14%) | (-0.15%) | (-0.16%) | (-0.22%) | (-0.23%) | (-0.28%) | (-0.11%) | (-0.03%) | (-0.11%) | (-0.17%) | (-0.18%) | ||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.01 | -0.01 | -0.05 | -0.05 | -0.06 | -0.06 | -0.08 | -0.08 | -0.05 | -0.01 | -0.05 | -0.08 | -0.07 | ||||||
| Diluted EPS | 0.01 | -0.01 | -0.05 | -0.05 | -0.06 | -0.06 | -0.08 | -0.08 | -0.05 | -0.01 | -0.05 | -0.08 | -0.07 | ||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 19,380,225.00 | 19,380,225.00 | 17,941,824.00 | 24,090,764.00 | 27,403,716.00 | 42,527,844.00 | 46,695,814.00 | 71,422,400.00 | 122,716,318.00 | 129,372,525.00 | 133,516,863.00 | 138,860,015.00 | 170,123,783.00 | ||||||
| Diluted Share Outstanding | 19,380,225.00 | 19,380,225.00 | 17,941,824.00 | 24,090,366.00 | 27,403,716.00 | 42,527,844.00 | 46,695,814.00 | 71,422,400.00 | 122,716,318.00 | 129,372,525.00 | 133,516,863.00 | 138,860,015.00 | 170,123,783.00 | ||||||