Idox PLC
LSE:IDOX

Watchlist Manager
Idox PLC Logo
Idox PLC
LSE:IDOX
Watchlist
Price: 61.6 GBX -1.91% Market Closed
Market Cap: 280.9m GBX
Have any thoughts about
Idox PLC?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

80.6m
+10%
Revenue
Growth Rates:
1 Year
+17%
3 Years
+38%
5 Years
+23%
7 Years
-3%
10 Years
+34%
10.6m
+1%
Operating Income
Growth Rates:
1 Year
+1%
3 Years
+47%
5 Years
+184%
7 Years
-15%
10 Years
+3%
5.5m
-2%
Net Income
Growth Rates:
1 Year
-6%
3 Years
-42%
5 Years
+611%
7 Years
-36%
10 Years
-37%

Earnings Waterfall
Idox PLC

Revenue
80.6m GBP
Cost of Revenue
-19.1m GBP
Gross Profit
61.5m GBP
Operating Expenses
-50.9m GBP
Operating Income
10.6m GBP
Other Expenses
-5.1m GBP
Net Income
5.5m GBP

Income Statement
Idox PLC

Rotate your device to view
Income Statement
Currency: GBP
Apr-2004 Oct-2004 Apr-2005 Oct-2005 Apr-2006 Oct-2006 Apr-2007 Oct-2007 Apr-2008 Oct-2008 Apr-2009 Oct-2009 Apr-2010 Oct-2010 Apr-2011 Oct-2011 Apr-2012 Oct-2012 Apr-2013 Oct-2013 Apr-2014 Oct-2014 Apr-2015 Oct-2015 Apr-2016 Oct-2016 Apr-2017 Oct-2017 Apr-2018 Oct-2018 Apr-2019 Oct-2019 Apr-2020 Oct-2020 Apr-2021 Oct-2021 Apr-2022 Oct-2022 Apr-2023 Oct-2023 Apr-2024
Revenue
Revenue
6
N/A
10
+63%
13
+39%
14
+6%
14
-1%
13
-7%
13
-2%
21
+61%
30
+46%
34
+13%
34
-1%
32
-4%
31
-2%
31
0%
34
+10%
39
+12%
48
+23%
55
+16%
55
-1%
57
+5%
60
+5%
61
+0%
61
0%
63
+3%
70
+12%
77
+9%
83
+8%
74
-11%
106
+43%
66
-37%
66
-1%
65
0%
64
-2%
57
-11%
58
+2%
62
+6%
64
+3%
66
+3%
69
+4%
73
+7%
81
+10%
Gross Profit
Cost of Revenue
(1)
(3)
(5)
(5)
(5)
(4)
(4)
(5)
(6)
(7)
(8)
(7)
(6)
(5)
(5)
(5)
(5)
(5)
(5)
(5)
(5)
(6)
(7)
(7)
(8)
(10)
(12)
(11)
(20)
(18)
(20)
(19)
(19)
(15)
(16)
(17)
(15)
(15)
(14)
(16)
(19)
Gross Profit
5
N/A
7
+39%
9
+24%
9
+7%
9
-1%
9
-5%
9
+3%
15
+73%
24
+56%
27
+14%
26
-4%
25
-4%
25
+1%
26
+4%
29
+13%
33
+14%
42
+26%
50
+18%
50
-1%
52
+5%
55
+6%
54
-1%
53
-2%
56
+5%
62
+11%
67
+7%
71
+6%
63
-12%
86
+37%
48
-44%
46
-5%
46
0%
45
-1%
43
-6%
43
+1%
45
+5%
49
+8%
51
+5%
54
+6%
57
+5%
62
+7%
Operating Income
Operating Expenses
(5)
(7)
(8)
(8)
(8)
(9)
(9)
(13)
(19)
(20)
(20)
(19)
(19)
(20)
(24)
(27)
(33)
(39)
(42)
(44)
(45)
(45)
(45)
(44)
(48)
(52)
(58)
(55)
(79)
(44)
(42)
(42)
(38)
(37)
(36)
(38)
(41)
(42)
(44)
(47)
(51)
Selling, General & Administrative
(5)
(7)
(8)
(8)
(8)
(9)
(9)
(13)
(18)
(19)
(18)
(18)
(17)
(17)
(20)
(23)
(29)
(34)
(36)
(37)
(38)
(38)
(38)
(38)
(42)
(46)
(50)
(46)
(65)
(35)
(33)
(33)
(28)
(26)
(25)
(27)
(31)
(31)
(33)
(35)
(39)
Depreciation & Amortization
0
0
0
0
0
0
(0)
(1)
(1)
(1)
(1)
(1)
(2)
(3)
(4)
(4)
(5)
(5)
(6)
(6)
(6)
(7)
(7)
(6)
(6)
(7)
(8)
(9)
(14)
(9)
(9)
(9)
(10)
(11)
(16)
(10)
(16)
(11)
(11)
(11)
(12)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(0)
(0)
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(0)
5
(0)
5
(0)
(0)
(0)
(0)
Operating Income
(0)
N/A
0
N/A
0
N/A
1
+90%
1
-32%
(0)
N/A
(0)
+54%
2
N/A
5
+166%
7
+52%
6
-12%
6
-6%
6
+1%
6
-1%
6
+1%
6
+5%
9
+42%
11
+21%
8
-26%
8
+7%
10
+22%
9
-13%
8
-6%
12
+37%
15
+26%
14
-2%
12
-12%
7
-41%
7
-5%
4
-44%
4
-5%
4
+7%
7
+82%
6
-19%
7
+23%
7
+3%
8
+1%
9
+24%
11
+13%
10
0%
11
+1%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
(0)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(1)
(1)
(2)
(1)
(3)
(1)
(1)
(1)
(2)
(2)
(1)
(0)
(1)
(1)
(2)
(1)
(2)
Non-Reccuring Items
0
0
0
0
0
(0)
0
0
0
0
(0)
(1)
(1)
(1)
(1)
(0)
(1)
(2)
0
0
(1)
(1)
(1)
(1)
0
0
(1)
(3)
(36)
(33)
(1)
(2)
(3)
(2)
(1)
0
0
(1)
(1)
(1)
(0)
Gain/Loss on Disposition of Assets
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
0
0
0
Total Other Income
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
(1)
0
(0)
0
Pre-Tax Income
(0)
N/A
0
N/A
0
+444%
1
+78%
1
-24%
(1)
N/A
0
N/A
2
+17 900%
4
+146%
7
+48%
5
-19%
4
-15%
5
+6%
5
+4%
5
-3%
6
+17%
7
+26%
8
+13%
7
-10%
8
+5%
8
+11%
8
-9%
7
-5%
10
+36%
13
+36%
13
-2%
10
-24%
3
-72%
(32)
N/A
(30)
+5%
2
N/A
(0)
N/A
2
N/A
2
-26%
5
+192%
7
+37%
7
-1%
7
-8%
7
+7%
8
+10%
8
+6%
Net Income
Tax Provision
0
0
0
1
1
(0)
(0)
(0)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(0)
0
1
1
(2)
(2)
(2)
(2)
(1)
(1)
(1)
1
3
1
(1)
(3)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(3)
Income from Continuing Operations
(0)
0
1
2
1
(1)
(0)
2
3
5
4
3
4
4
4
5
5
8
7
8
9
6
6
8
12
12
9
2
(30)
(28)
2
(1)
(0)
0
5
6
6
6
6
6
5
Income to Minority Interest
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
0
0
0
Net Income (Common)
(0)
N/A
0
N/A
1
+42%
2
+191%
1
-22%
(1)
N/A
(0)
+89%
2
N/A
3
+84%
5
+54%
4
-20%
3
-10%
4
+6%
4
-1%
4
-1%
5
+26%
6
+22%
7
+22%
6
-14%
8
+30%
9
+16%
6
-33%
6
-6%
8
+42%
12
+48%
12
+2%
9
-27%
0
-96%
(40)
N/A
(37)
+9%
1
N/A
(2)
N/A
0
N/A
1
+3 012%
10
+648%
12
+25%
7
-40%
5
-30%
6
+16%
6
-5%
5
-2%
EPS (Diluted)
0
N/A
0
N/A
0
N/A
0.01
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0.02
+100%
0.01
-50%
0.01
N/A
0.01
N/A
0.01
N/A
0.01
N/A
0.01
N/A
0.02
+100%
0.02
N/A
0.02
N/A
0.03
+50%
0.03
N/A
0.02
-33%
0.02
N/A
0.02
N/A
0.03
+50%
0.03
N/A
0.03
N/A
0.01
-67%
-0.09
N/A
-0.08
+11%
0.01
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0.01
N/A
0.01
N/A
0.01
N/A
0.01
N/A
0.01
N/A
0.01
N/A

See Also

Summary
IDOX intrinsic value, competitors valuation, and company profile.
DCF Valuation
IDOX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
IDOX stock valuation using valuation multiples.
Wall Street Estimates
IDOX price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
IDOX stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.