Smoove
SMV.LSmoove plc Price (SMV.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
66,899,411
(3.0731)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Smoove plcCurrency: GBp
| YEAR | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
8,365,500.00
+0% |
10,589,545.00
+27% |
16,300,713.00
+54% |
16,137,000.00
-1% |
20,658,000.00
+28% |
22,260,000.00
+8% |
30,672,000.00
+38% |
29,963,000.00
-2% |
28,272,000.00
-6% |
16,926,000.00
-40% |
19,168,000.00
+13% |
20,595,000.00
+7% |
|||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 5,748,259.00 | 7,286,192.00 | 11,046,613.00 | 10,101,000.00 | 11,997,000.00 | 12,796,000.00 | 18,192,000.00 | 17,450,000.00 | 15,849,000.00 | 10,013,000.00 | 11,407,000.00 | 12,777,000.00 | |||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
2,617,241.00
+0% |
3,303,353.00
+26% |
5,254,100.00
+59% |
6,036,000.00
+15% |
8,661,000.00
+43% |
9,464,000.00
+9% |
12,480,000.00
+32% |
12,513,000.00
+0% |
12,423,000.00
-1% |
6,913,000.00
-44% |
7,761,000.00
+12% |
7,818,000.00
+1% |
|||||||
| Gross Profit Ratio | (0.31%) | (0.31%) | (0.32%) | (0.37%) | (0.42%) | (0.43%) | (0.41%) | (0.42%) | (0.44%) | (0.41%) | (0.41%) | (0.38%) | |||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 660,000.00 | 782,000.00 | 2,466,000.00 | 1,399,000.00 | 989,000.00 | |||||||
| General and Administrative | 1,226,622.00 | 1,701,874.00 | 2,757,674.00 | 3,031,000.00 | 4,901,000.00 | 5,233,000.00 | 7,378,000.00 | 7,531,000.00 | 7,975,000.00 | 7,829,000.00 | 12,577,000.00 | 13,627,000.00 | |||||||
| Selling, General & Admin... | 1,226,622.00 | 1,701,874.00 | 2,757,674.00 | 3,031,000.00 | 4,901,000.00 | 5,233,000.00 | 7,378,000.00 | 7,531,000.00 | 7,975,000.00 | 7,829,000.00 | 12,577,000.00 | 13,627,000.00 | |||||||
| 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 | |||||||
| Depreciation and Amortiz... | 78,328.00 | 120,019.00 | 231,075.00 | 401,000.00 | 714,000.00 | 870,000.00 | 1,288,000.00 | 1,280,000.00 | 1,520,000.00 | 1,503,000.00 | 1,012,000.00 | 880,000.00 | |||||||
| Other Expenses | 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 Operating Expenses | 1,226,622.00 | 1,701,874.00 | 2,757,674.00 | 3,031,000.00 | 4,901,000.00 | 5,233,000.00 | 7,378,000.00 | 7,531,000.00 | 7,975,000.00 | 7,829,000.00 | 12,577,000.00 | 13,627,000.00 | |||||||
| Cost and Exponses | 6,974,881.00 | 8,988,066.00 | 13,804,287.00 | 13,132,000.00 | 16,898,000.00 | 18,029,000.00 | 25,570,000.00 | 24,981,000.00 | 23,824,000.00 | 17,842,000.00 | 23,984,000.00 | 26,404,000.00 | |||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
1,390,619.00
+0% |
1,601,479.00
+15% |
2,496,426.00
+56% |
1,606,000.00
-36% |
3,375,000.00
+110% |
3,845,000.00
+14% |
2,955,000.00
-23% |
4,230,000.00
+43% |
4,205,000.00
-1% |
-2,373,000.00
-156% |
-4,816,000.00
+103% |
-6,031,000.00
+25% |
|||||||
| Operating Income Ratio | (0.17%) | (0.15%) | (0.15%) | (0.10%) | (0.16%) | (0.17%) | (0.10%) | (0.14%) | (0.15%) | (-0.14%) | (-0.25%) | (-0.29%) | |||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 4,678.00 | 5,323.00 | 6,374.00 | 43,000.00 | 9,000.00 | 12,000.00 | 6,000.00 | 12,000.00 | 14,000.00 | 16,000.00 | 25,000.00 | 217,000.00 | |||||||
| Interest Expenses | 278,619.00 | 227,755.00 | 162,167.00 | 139,000.00 | 63,000.00 | 83,000.00 | 135,000.00 | 132,000.00 | 195,000.00 | 126,000.00 | 102,000.00 | 28,000.00 | |||||||
| Total Other Income/Exp... | -273,941.00 | -222,432.00 | -155,793.00 | -1,495,000.00 | -679,000.00 | -775,000.00 | -2,367,000.00 | -872,000.00 | -181,000.00 | -16,000.00 | -549,000.00 | 25,000.00 | |||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 1,473,625.00 | 1,726,821.00 | 2,733,875.00 | 3,449,000.00 | 4,078,999.00 | 4,670,000.00 | 6,396,000.00 | 5,602,000.00 | 5,982,000.00 | -453,000.00 | -4,468,000.00 | -4,654,000.00 | |||||||
| EBITDA ratio | (0.18%) | (0.16%) | (0.17%) | (0.21%) | (0.22%) | (0.23%) | (0.21%) | (0.21%) | (0.21%) | (0.04%) | (-0.20%) | (-0.23%) | |||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 1,116,678.00 | 1,379,047.00 | 2,340,633.00 | 1,510,000.00 | 3,081,000.00 | 3,456,000.00 | 2,735,000.00 | 4,110,000.00 | 4,024,000.00 | -2,389,000.00 | -5,365,000.00 | -5,784,000.00 | |||||||
| Income Before Tax Ratio | (0.13%) | (0.13%) | (0.14%) | (0.09%) | (0.15%) | (0.16%) | (0.09%) | (0.14%) | (0.14%) | (-0.14%) | (-0.28%) | (-0.28%) | |||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 284,851.00 | 358,795.00 | 181,878.00 | 415,000.00 | 704,000.00 | 581,000.00 | 769,000.00 | 827,000.00 | 759,000.00 | -562,000.00 | -248,000.00 | -33,000.00 | |||||||
| Net Income | |||||||||||||||||||
| Net Income | 831,827.00
+0% |
1,020,252.00
+23% |
2,158,755.00
+112% |
1,095,000.00
-49% |
2,377,000.00
+117% |
2,875,000.00
+21% |
1,966,000.00
-32% |
3,283,000.00
+67% |
3,265,000.00
-1% |
17,378,000.00
+432% |
-5,117,000.00
-129% |
-5,751,000.00
+12% |
|||||||
| Net Income Ratio | (0.10%) | (0.10%) | (0.13%) | (0.07%) | (0.12%) | (0.13%) | (0.06%) | (0.11%) | (0.12%) | (1.03%) | (-0.27%) | (-0.28%) | |||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 1.95 | 2.40 | 0.03 | 0.02 | 0.04 | 0.04 | 0.03 | 0.05 | 0.05 | 0.27 | -0.07 | -0.09 | |||||||
| Diluted EPS | 1.95 | 2.40 | 0.03 | 0.02 | 0.04 | 0.04 | 0.03 | 0.05 | 0.05 | 0.25 | -0.07 | -0.09 | |||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 425,533.00 | 425,533.00 | 64,727,875.00 | 61,156,378.00 | 64,735,539.00 | 64,828,057.00 | 69,139,026.00 | 67,937,872.00 | 64,499,023.00 | 68,513,290.00 | 69,020,458.00 | 66,899,411.00 | |||||||
| Diluted Share Outstanding | 425,533.00 | 425,533.00 | 64,727,875.00 | 62,720,438.00 | 67,775,432.00 | 68,370,582.00 | 69,139,026.00 | 67,937,872.00 | 67,723,927.00 | 68,513,290.00 | 69,020,458.00 | 66,899,411.00 | |||||||