Various
VARE.LVarious Eateries PLC Price (VARE.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
168,180,186
(104.7397)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Various Eateries PLCCurrency: GBp
| YEAR | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
35,920,000.00
+0% |
28,465,000.00
-21% |
25,605,000.00
-10% |
16,469,000.00
-36% |
22,348,000.00
+36% |
40,667,000.00
+82% |
45,495,000.00
+12% |
49,486,000.00
+9% |
|||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 38,260,000.00 | 28,637,000.00 | 24,418,000.00 | 17,516,000.00 | 20,729,000.00 | 36,992,000.00 | 43,597,000.00 | 46,022,000.00 | |||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
-2,340,000.00
+0% |
-172,000.00
-93% |
1,187,000.00
-790% |
-1,047,000.00
-188% |
1,619,000.00
-255% |
3,675,000.00
+127% |
1,898,000.00
-48% |
3,464,000.00
+83% |
|||||||||||
| Gross Profit Ratio | (-0.07%) | (-0.01%) | (0.05%) | (-0.06%) | (0.07%) | (0.09%) | (0.04%) | (0.07%) | |||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 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 | |||||||||||
| Selling, General & Admin... | 1,580,000.00 | 1,484,000.00 | 1,903,000.00 | 4,167,000.00 | 5,158,000.00 | 2,596,000.00 | -1.00 | 0.00 | |||||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||
| Depreciation and Amortiz... | 6,177,000.00 | 4,144,999.00 | 3,433,000.00 | 2,832,000.00 | 3,971,000.00 | 4,702,000.00 | 5,571,000.00 | 5,502,000.00 | |||||||||||
| Other Expenses | 4,279,000.00 | 3,570,000.00 | 3,801,000.00 | 2,597,000.00 | 3,205,000.00 | 3,691,000.00 | 6,105,001.00 | 4,392,000.00 | |||||||||||
| Total Operating Expenses | 4,279,000.00 | 3,570,000.00 | 3,801,000.00 | 2,597,000.00 | 3,205,000.00 | 3,691,000.00 | 6,105,000.00 | 4,392,000.00 | |||||||||||
| Cost and Exponses | 42,539,000.00 | 32,207,000.00 | 28,219,000.00 | 20,113,000.00 | 23,934,000.00 | 40,683,000.00 | 49,702,000.00 | 50,414,000.00 | |||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
-16,931,000.00
+0% |
-9,370,000.00
-45% |
-2,614,000.00
-72% |
-12,440,000.00
+376% |
-3,650,000.00
-71% |
-4,176,000.00
+14% |
-4,207,000.00
+1% |
-928,000.00
-78% |
|||||||||||
| Operating Income Ratio | (-0.47%) | (-0.33%) | (-0.10%) | (-0.76%) | (-0.16%) | (-0.10%) | (-0.09%) | (-0.02%) | |||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 7,000.00 | 5,000.00 | 7,000.00 | 1,000.00 | 3,000.00 | 2,005,999.00 | 0.00 | 5,000.00 | |||||||||||
| Interest Expenses | 2,346,000.00 | 2,593,000.00 | 2,980,000.00 | 2,002,000.00 | 1,645,000.00 | 2,005,000.00 | 2,470,000.00 | 2,434,000.00 | |||||||||||
| Total Other Income/Exp... | -16,881,000.00 | -7,256,000.00 | -9,361,000.00 | -9,192,000.00 | -87,000.00 | -4,603,000.00 | -2,470,000.00 | -2,429,000.00 | |||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | -14,977,000.00 | -9,888,000.00 | -5,561,999.00 | -9,608,000.00 | 1,875,999.00 | -508,000.00 | 1,364,000.00 | 4,579,000.00 | |||||||||||
| EBITDA ratio | (-0.22%) | (-0.28%) | (-0.17%) | (-0.13%) | (0.01%) | (0.01%) | (0.03%) | (0.09%) | |||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -23,500,000.00 | -16,626,000.00 | -11,975,000.00 | -14,442,000.00 | -3,740,000.00 | -7,215,000.00 | -6,677,000.00 | -3,357,000.00 | |||||||||||
| Income Before Tax Ratio | (-0.65%) | (-0.58%) | (-0.47%) | (-0.88%) | (-0.17%) | (-0.18%) | (-0.15%) | (-0.07%) | |||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | -7,583,000.00 | -10,291,000.00 | 4,189,000.00 | 9,477,000.00 | 90,000.00 | 1,034,000.00 | 0.00 | 0.00 | |||||||||||
| Net Income | |||||||||||||||||||
| Net Income | -23,500,000.00
+0% |
-16,626,000.00
-29% |
-16,164,000.00
-3% |
-23,919,000.00
+48% |
-3,830,000.00
-84% |
-8,249,000.00
+115% |
-6,677,000.00
-19% |
-3,357,000.00
-50% |
|||||||||||
| Net Income Ratio | (-0.65%) | (-0.58%) | (-0.63%) | (-1.45%) | (-0.17%) | (-0.20%) | (-0.15%) | (-0.07%) | |||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.26 | -0.19 | -0.18 | -0.29 | -0.05 | -0.10 | -0.08 | -0.02 | |||||||||||
| Diluted EPS | -0.26 | -0.19 | -0.18 | -0.29 | -0.05 | -0.10 | -0.08 | -0.02 | |||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 89,008,477.00 | 89,008,477.00 | 89,008,477.00 | 83,198,954.00 | 82,143,398.00 | 82,143,398.00 | 82,143,398.00 | 168,180,186.00 | |||||||||||
| Diluted Share Outstanding | 89,008,477.00 | 89,008,477.00 | 89,008,477.00 | 83,198,954.00 | 82,143,398.00 | 82,143,398.00 | 82,143,398.00 | 168,180,186.00 | |||||||||||