DLN.L Income Statement


* In Millions (except for per share items) of GBP
Period Ending: LTM
(Last Twelve Months)
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
2005
12-31
2004
12-31
2003
12-31
2002
12-31
2001
12-31
2000
12-31
1999
12-31
1998
12-31
1997
12-31
1996
12-31
1995
12-31
1994
12-31
1993
12-31
1992
12-31
1991
12-31
1990
12-31
1989
12-31
1988
12-31
1987
12-31
1986
12-31
1985
12-31
Report Filing: 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31 2014-12-31 2013-12-31 2012-12-31 2011-12-31 2010-12-31 2009-12-31 2008-12-31 2007-12-31 2006-12-31 2005-12-31 2004-12-31 2003-12-31 2002-12-31 2001-12-31 2000-12-31 1999-12-31 1998-12-31 1997-12-31 1996-12-31 1995-12-31 1994-12-31 1993-12-31 1992-12-31 1991-12-31 1990-12-31 1989-12-31 1988-12-31 1987-12-31 1986-12-31 1985-12-31
Revenue 249300000 241100000 268600000 230300000 229700000 202400000 181100000 181100000 165000000 160600000 150600000 127500000 121100000 125300000 120400000 103800000 58000000 46600000 48000000 47900000 46500000 46900000 39500000 29800000 28700000 20800000 19100000 14024000 12113000 8239000 7626000 8348000 6089000 9162000 4196000 3525000 1331000 200000
Cost of Revenue 55500000 51400000 73700000 47700000 43600000 38600000 32200000 35700000 32800000 36300000 33600000 9800000 8100000 10500000 24900000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Gross Profit 193800000 189700000 194900000 182600000 186100000 163800000 148900000 145400000 132200000 124300000 117000000 117700000 113000000 114800000 95500000 103800000 58000000 46600000 48000000 47900000 46500000 46900000 39500000 29800000 28700000 20800000 19100000 14024000 12113000 8239000 7626000 8348000 6089000 9162000 4196000 3525000 1331000 200000
Operating Expenses 432100000 -101900000 244100000 -133200000 -56100000 -171000000 60200000 -663400000 -672800000 -362400000 -160100000 -183500000 -278100000 116800000 617600000 150100000 -216100000 -124900000 -64200000 14000000 10900000 10100000 9100000 6800000 5900000 4500000 3900000 3569000 3457000 3222000 3227000 4231000 2929000 3765000 742000 1299000 859000 154000
Research & Development 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
General and Administrative 36400000 37100000 37800000 37000000 32300000 28200000 30900000 30000000 28100000 26400000 24500000 22700000 20900000 17500000 18300000 19500000 10100000 8800000 7100000 6900000 6300000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Selling and Marketing 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Operating Expenses 395700000 -139000000 206300000 -170200000 -88400000 -199200000 29300000 -693400000 -700900000 -388800000 -184600000 -206200000 -299000000 99300000 599300000 130600000 -226200000 -133700000 -71300000 7100000 4600000 10100000 9100000 6800000 5900000 4500000 3900000 3569000 3457000 3222000 3227000 4231000 2929000 3765000 742000 1299000 859000 154000
Operating Income -238300000 291600000 -49200000 315800000 242200000 334800000 88700000 808800000 805000000 486700000 277100000 301200000 391100000 -2000000 -522100000 -46300000 274100000 171500000 112200000 33900000 35600000 36800000 30400000 23000000 22800000 16300000 15200000 10455000 8656000 5017000 4399000 4117000 3160000 5397000 3454000 2226000 472000 46000
Net Interest(Non Operating) -35900000 -1300000 -27300000 -31000000 -19300000 -23200000 2200000 -31800000 14300000 -35800000 -35300000 -71400000 -41100000 -37000000 -47200000 -47200000 -20000000 -21100000 -22700000 -18400000 -18200000 -18900000 -18700000 -11500000 -12400000 -8300000 -8000000 -5997000 -3668000 -2549000 -3130000 -3257000 -3248000 -1825000 -424000 -7000 -128000 5000
Interest Income 200000 23300000 200000 200000 1200000 1100000 27500000 100000 51800000 200000 700000 500000 1300000 1500000 1200000 1300000 400000 400000 300000 300000 0 100000 0 100000 100000 100000 0 42000 113000 6000 14000 39000 56000 34000 216000 570000 59000 10000
Interest Expense 36100000 24600000 27500000 31200000 20500000 24300000 25300000 31900000 37500000 36000000 36000000 71900000 42400000 38500000 48400000 48500000 20400000 21500000 23000000 18700000 18200000 19000000 18700000 11600000 12500000 8400000 8000000 6039000 3781000 2555000 3144000 3296000 3304000 1859000 640000 577000 187000 5000
Equity & Other Income/(Expense) -5300000 -37800000 -6500000 -4200000 -1300000 3200000 -36400000 2500000 -65600000 17000000 -13700000 3200000 2800000 4100000 -37200000 -6300000 -11300000 0 1600000 1600000 -2000000 3800000 0 5100000 200000 1400000 300000 -17000 1372000 67000 -373000 -39000 -247000 -34000 -216000 -570000 -59000 -10000
Income Before Tax -279500000 252500000 -83000000 280600000 221600000 314800000 54500000 779500000 753700000 467900000 228100000 233000000 352800000 -34900000 -606500000 -99800000 242800000 150400000 91100000 17100000 15400000 21700000 11700000 16600000 10600000 9400000 7500000 4441000 6360000 2535000 896000 821000 -335000 3538000 2814000 1649000 285000 41000
Income Tax Expense 1000000 -1300000 -1600000 2500000 2700000 1800000 900000 2300000 3900000 2400000 -4600000 -1300000 -286500000 -9400000 -9300000 -200700000 60600000 33700000 18500000 2300000 3900000 4800000 3000000 2300000 2100000 1800000 700000 752000 1234000 544000 106000 346000 90000 1134000 1078000 600000 113000 16000
Income(Loss) Attributable to Non-Controlling Interest 0 1500000 0 -5300000 -3400000 -1000000 -5100000 11000000 12100000 8900000 5800000 6000000 295700000 1300000 -10800000 3900000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -165000 -2319000 -436000 -191000 -10000 -438000
Net Income -280500000 252300000 -81400000 283400000 222300000 314000000 58700000 766200000 737700000 456600000 226900000 228300000 343600000 -26800000 -586400000 97000000 182200000 116700000 72600000 14800000 11500000 16900000 8700000 14300000 8500000 7600000 6800000 3689000 5126000 1991000 790000 475000 -260000 4723000 2172000 1240000 182000 463000
Depreciation and Amortization -11400000 -15200000 9200000 -1200000 -700000 1200000 1400000 1700000 -2400000 -7600000 -3700000 400000 300000 200000 200000 200000 100000 100000 100000 300000 100000 100000 200000 500000 100000 100000 100000 60000 94000 66000 77000 82000 93000 85000 69000 58000 45000 14000
EBITDA -249700000 276400000 -40000000 314600000 241500000 336000000 90100000 810500000 802600000 479100000 273400000 301600000 391400000 -1800000 -521900000 -46100000 274200000 171600000 112300000 34200000 35700000 36900000 30600000 23500000 22900000 16400000 15300000 10515000 8750000 5083000 4476000 4199000 3253000 5482000 3523000 2284000 517000 60000
Earnings Per Share (EPS) -2.5 2.25 -0.73 2.54 1.99 2.82 0.53 6.95 7.19 4.46 2.23 2.25 3.4 -0.26 -5.79 1.01 3.4 2.19 1.37 0.28 0.22 0.32 0.16 0.27 0.16 0.18 0.17 0.11 0.17 0.0985 0.0468 0.028 -0.0154 0.28 0.13 0.1 0.0258 0.0033
Diluted Earnings Per Share -2.5 2.24 -0.73 2.53 1.99 2.81 0.53 6.69 6.48 4.13 2.12 2.18 3.37 -0.26 -5.79 1 3.37 2.17 1.36 0.28 0.22 0.32 0.16 0.27 0.16 0.18 0.17 0.11 0.17 0.0985 0.0468 0.028 -0.0154 0.28 0.13 0.1 0.0258 0.0033
Weighted Average Shares Outstanding 112412000 112412000 111912000 111967000 111760000 111698000 111611000 110675000 103114000 102770000 102359000 102042000 101816000 101399000 101193000 96891000 54031000 53825000 53541000 53564966 53158000 53285000 53181000 53087000 52496000 42281659 39563378 32842845 29459800 20289302 16934999 16934999 16932818 16930637 16926274 11996715 7067155 141343119
Diluted Weighted Average Shares Outstanding 112412000 112412000 111912000 111967000 111760000 111698000 111611000 110675000 103114000 102770000 102359000 102042000 101816000 101399000 101193000 96891000 54031000 53825000 53541000 53564966 53158000 53285000 53181000 53087000 52496000 42281659 39563378 32842845 29459800 20289302 16934999 16934999 16932818 16930637 16926274 11996715 7067155 141343119

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures) and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Inc. doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Inc. or anyone involved with Discounting Cash Flows Inc. will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.