Laporan Laba Rugi (TTM)
Laporan Laba Rugi Everyman Media Group plc menunjukkan perubahan pendapatan dan pengeluaran selama periode waktu tertentu. Data Laporan Laba Rugi meliputi Penjualan dan Pendapatan, Laba Kotor, Penelitian dan Pengembangan (R&D), Beban Penjualan, Umum dan Administrasi (SG&A), Laba Operasi, Beban Pajak Penghasilan, Beban Bunga, Pendapatan Non-Operasi, Laba per Saham (EPS), dan Saham yang Beredar.
Semua angka adalah kelipatan 1,000,000 kecuali unit per saham.
|
2020 09-30 |
2020 12-31 |
2021 04-01 |
2021 07-01 |
2021 09-30 |
2021 12-30 |
2022 03-31 |
2022 06-30 |
2022 09-29 |
2022 12-29 |
2023 03-29 |
2023 06-29 |
2023 09-28 |
2023 12-28 |
2024 03-27 |
2024 06-27 |
2024 10-02 |
2025 01-02 |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 38 | 24 | 21 | 17 | 33 | 49 | 66 | 82 | 80 | 79 | 78 | 76 | 84 | 91 | 95 | 99 | 103 | 107 |
| Change (%) | -35.63 | -15.18 | -17.90 | 95.31 | 48.80 | 33.72 | 25.22 | -2.00 | -2.04 | -1.56 | -1.59 | 9.50 | 8.68 | 4.73 | 4.52 | 3.88 | 3.73 | |
| % of Revenue | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Cost Of Sales | 14 | 9 | 8 | 6 | 12 | 18 | 24 | 30 | 29 | 28 | 27 | 26 | 29 | 33 | 34 | 35 | 37 | 38 |
| Change (%) | -36.34 | -15.45 | -18.28 | 93.43 | 48.30 | 34.08 | 25.42 | -3.52 | -3.65 | -3.71 | -3.86 | 12.37 | 11.01 | 3.88 | 3.73 | 4.03 | 3.88 | |
| % of Revenue | 38.18 | 37.76 | 37.64 | 37.46 | 37.10 | 36.98 | 37.08 | 37.13 | 36.56 | 35.95 | 35.17 | 34.36 | 35.26 | 36.02 | 35.72 | 35.45 | 35.51 | 35.56 |
| Gross Operating Profit | 23 | 15 | 13 | 11 | 21 | 31 | 41 | 52 | 51 | 50 | 50 | 50 | 54 | 58 | 61 | 64 | 67 | 69 |
| Change (%) | -35.19 | -15.01 | -17.66 | 96.44 | 49.09 | 33.51 | 25.10 | -1.09 | -1.11 | -0.36 | -0.36 | 8.00 | 7.41 | 5.22 | 4.96 | 3.79 | 3.65 | |
| % of Revenue | 61.82 | 62.24 | 62.36 | 62.54 | 62.90 | 63.02 | 62.92 | 62.87 | 63.44 | 64.05 | 64.83 | 65.64 | 64.74 | 63.98 | 64.28 | 64.55 | 64.49 | 64.44 |
| SG&A | 36 | 34 | 33 | 31 | 35 | 39 | 44 | 48 | 49 | 51 | 52 | 53 | 56 | 59 | 61 | 64 | 67 | 70 |
| Change (%) | -5.40 | -4.51 | -4.72 | 12.99 | 11.50 | 10.97 | 9.89 | 2.81 | 2.73 | 2.23 | 2.18 | 5.55 | 5.26 | 3.52 | 5.04 | 5.17 | 4.50 | |
| % of Revenue | 96.47 | 141.77 | 159.60 | 185.20 | 107.15 | 80.29 | 66.63 | 58.47 | 61.34 | 64.32 | 66.80 | 69.36 | 66.86 | 64.75 | 64.00 | 64.32 | 65.12 | 65.60 |
| R&D | ||||||||||||||||||
| Change (%) | ||||||||||||||||||
| % of Revenue | ||||||||||||||||||
| OpEx | 51 | 43 | 41 | 38 | 48 | 57 | 68 | 78 | 78 | 79 | 79 | 79 | 85 | 91 | 94 | 99 | 103 | 108 |
| Change (%) | -14.17 | -6.81 | -7.31 | 26.53 | 20.96 | 18.12 | 15.34 | 0.05 | 0.25 | -0.01 | -0.01 | 7.96 | 7.19 | 3.72 | 4.65 | 4.82 | 4.33 | |
| % of Revenue | 134.65 | 179.53 | 197.24 | 222.67 | 144.25 | 117.27 | 103.59 | 95.42 | 97.41 | 99.69 | 101.26 | 102.89 | 101.44 | 100.06 | 99.09 | 99.20 | 100.11 | 100.69 |
| Operating Income | -13 | -19 | -20 | -21 | -15 | -8 | -2 | 4 | 2 | 0 | -1 | -2 | -1 | 1 | 1 | 1 | -0 | -1 |
| Change (%) | 47.73 | 3.71 | 3.58 | -29.55 | -41.94 | -72.23 | -260.06 | -44.66 | -88.14 | -496.36 | 125.23 | -65.24 | -187.67 | 29.54 | -9.02 | -113.95 | 566.06 | |
| % of Revenue | -34.65 | -79.53 | -97.24 | -122.67 | -44.25 | -17.27 | -3.59 | 4.58 | 2.59 | 0.31 | -1.26 | -2.89 | -0.92 | 0.74 | 0.91 | 0.80 | -0.11 | -0.69 |
| Interest Expense | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -4 | -4 | -4 | -5 | -5 | -5 | -6 | -6 | -6 | -7 |
| Change (%) | 2.12 | 0.82 | 0.81 | 4.84 | 4.61 | 1.63 | 1.61 | 7.73 | 7.18 | 13.58 | 11.96 | 4.85 | 4.63 | 5.29 | 4.15 | 7.36 | 6.86 | |
| % of Revenue | -7.65 | -12.13 | -14.42 | -17.71 | -9.50 | -6.68 | -5.08 | -4.12 | -4.53 | -4.96 | -5.72 | -6.51 | -6.23 | -6.00 | -6.03 | -6.01 | -6.21 | -6.40 |
| Net Income | -15 | -20 | -19 | -17 | -11 | -5 | -1 | 3 | -0 | -4 | -5 | -7 | -5 | -3 | -2 | -2 | -5 | -9 |
| Change (%) | 31.20 | -6.62 | -7.09 | -34.44 | -52.54 | -76.02 | -317.05 | -112.00 | 933.63 | 50.13 | 33.39 | -30.79 | -44.49 | -8.49 | -9.28 | 140.68 | 58.45 | |
| % of Revenue | -40.75 | -83.05 | -91.43 | -103.46 | -34.73 | -11.08 | -1.99 | 3.44 | -0.42 | -4.45 | -6.78 | -9.19 | -5.81 | -2.97 | -2.59 | -2.25 | -5.21 | -7.96 |
Source: Capital IQ
