Paragon Banking Group PLC
LSE:PAG

Watchlist Manager
Paragon Banking Group PLC Logo
Paragon Banking Group PLC
LSE:PAG
Watchlist
Price: 731.5 GBX -0.54% Market Closed
Market Cap: 1.5B GBX
Have any thoughts about
Paragon Banking Group PLC?
Write Note

Income Statement

Earnings Waterfall
Paragon Banking Group PLC

Revenue
1.2B GBP
Cost of Revenue
-561.8m GBP
Gross Profit
669m GBP
Operating Expenses
-198.1m GBP
Operating Income
470.9m GBP
Other Expenses
-273m GBP
Net Income
197.9m GBP

Income Statement
Paragon Banking Group PLC

Rotate your device to view
Income Statement
Currency: GBP
Mar-2004 Sep-2004 Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024
Revenue
Revenue
382
N/A
452
+19%
500
+11%
524
+5%
534
+2%
581
+9%
666
+15%
776
+17%
868
+12%
848
-2%
725
-14%
524
-28%
354
-32%
290
-18%
271
-7%
273
+1%
289
+6%
306
+6%
295
-4%
286
-3%
299
+5%
321
+7%
339
+6%
355
+5%
400
+13%
432
+8%
430
0%
429
0%
438
+2%
499
+14%
536
+7%
535
0%
535
+0%
509
-5%
495
-3%
458
-8%
473
+3%
568
+20%
752
+32%
1 028
+37%
1 231
+20%
Gross Profit
Cost of Revenue
(263)
(331)
(376)
(391)
(378)
(408)
(489)
(592)
(684)
(681)
(571)
(373)
(203)
(142)
(126)
(122)
(131)
(136)
(121)
(108)
(111)
(123)
(134)
(142)
(170)
(186)
(184)
(174)
(175)
(195)
(214)
(225)
(179)
(130)
(128)
(88)
(81)
(113)
(206)
(389)
(562)
Gross Profit
119
N/A
121
+2%
124
+3%
133
+7%
156
+18%
174
+11%
177
+2%
185
+4%
184
0%
167
-9%
154
-8%
151
-2%
152
+1%
148
-3%
145
-2%
151
+4%
159
+5%
170
+7%
175
+3%
178
+2%
187
+6%
198
+6%
206
+4%
213
+4%
230
+8%
246
+7%
247
+0%
256
+4%
262
+2%
305
+16%
323
+6%
310
-4%
356
+15%
379
+7%
367
-3%
370
+1%
393
+6%
455
+16%
546
+20%
639
+17%
669
+5%
Operating Income
Operating Expenses
(62)
(55)
(53)
(61)
(80)
(93)
(95)
(98)
(99)
(100)
(107)
(106)
(96)
(82)
(70)
(70)
(72)
(76)
(76)
(74)
(74)
(76)
(77)
(79)
(90)
(103)
(102)
(111)
(114)
(124)
(136)
(136)
(132)
(177)
(155)
(132)
(137)
(168)
(183)
(187)
(198)
Selling, General & Administrative
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(61)
0
(68)
0
(89)
0
(99)
0
(110)
0
(121)
0
(119)
0
(129)
0
(148)
0
(162)
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
0
(3)
0
(4)
0
(4)
0
(4)
0
(4)
0
(6)
0
(6)
0
(6)
0
(6)
0
Other Operating Expenses
(62)
(55)
(53)
(61)
(80)
(93)
(95)
(98)
(99)
(100)
(107)
(106)
(96)
(82)
(70)
(70)
(72)
(76)
(76)
(74)
(74)
(12)
(77)
(8)
(90)
(10)
(102)
(8)
(114)
(10)
(136)
(11)
(132)
(53)
(155)
3
(137)
(15)
(183)
(19)
(198)
Operating Income
57
N/A
66
+16%
71
+9%
72
+1%
76
+6%
80
+5%
82
+3%
87
+5%
85
-2%
67
-20%
48
-29%
45
-5%
56
+24%
66
+18%
75
+13%
81
+8%
87
+7%
94
+9%
98
+4%
104
+5%
114
+10%
122
+8%
128
+5%
135
+5%
140
+4%
144
+3%
145
+0%
145
+0%
149
+2%
180
+21%
187
+4%
174
-7%
223
+28%
202
-10%
212
+5%
238
+12%
255
+8%
287
+12%
363
+27%
453
+25%
471
+4%
Pre-Tax Income
Interest Income Expense
0
0
0
0
1
3
5
5
(3)
(6)
(4)
(3)
(1)
0
2
(0)
(0)
1
1
1
1
1
(1)
(1)
1
(1)
(1)
(0)
4
1
(10)
(15)
(52)
(83)
(54)
(24)
6
131
(42)
(250)
(207)
Non-Reccuring Items
5
5
0
0
0
0
0
0
(7)
(8)
(1)
12
13
6
5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(28)
0
0
0
0
0
0
(3)
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
0
0
0
0
Pre-Tax Income
62
N/A
71
+15%
71
+1%
72
+1%
77
+8%
83
+7%
87
+5%
91
+4%
74
-19%
54
-28%
43
-20%
54
+26%
68
+25%
72
+6%
82
+14%
81
-1%
86
+7%
96
+11%
100
+4%
105
+5%
114
+9%
123
+8%
127
+4%
134
+6%
141
+5%
143
+1%
143
0%
145
+1%
153
+5%
182
+19%
176
-3%
159
-10%
144
-9%
118
-18%
158
+33%
214
+36%
261
+22%
418
+60%
321
-23%
200
-38%
264
+32%
Net Income
Tax Provision
(14)
(16)
(16)
(16)
(15)
(14)
(20)
(28)
(24)
(17)
(13)
(13)
(17)
(18)
(21)
(21)
(21)
(23)
(23)
(20)
(22)
(26)
(26)
(27)
(28)
(27)
(27)
(28)
(30)
(36)
(34)
(32)
(30)
(27)
(37)
(49)
(62)
(104)
(78)
(46)
(66)
Income from Continuing Operations
48
55
55
56
62
69
67
63
51
37
30
41
51
54
61
60
65
72
76
85
93
97
101
107
113
116
117
117
123
146
142
127
114
91
121
165
199
314
242
154
198
Net Income (Common)
48
N/A
55
+15%
55
+1%
56
+1%
62
+12%
69
+10%
67
-3%
63
-6%
51
-20%
37
-27%
30
-19%
41
+37%
51
+24%
54
+6%
61
+14%
60
-3%
65
+9%
72
+11%
76
+5%
85
+11%
93
+9%
97
+5%
101
+4%
107
+6%
113
+6%
116
+2%
117
+0%
117
+1%
123
+5%
146
+19%
142
-3%
127
-10%
114
-11%
91
-20%
121
+33%
165
+36%
199
+21%
314
+57%
242
-23%
154
-37%
198
+29%
EPS (Diluted)
0.64
N/A
0.73
+14%
0.74
+1%
0.75
+1%
0.84
+12%
0.93
+11%
0.91
-2%
0.87
-4%
0.24
-72%
0.18
-25%
0.1
-44%
0.14
+40%
0.17
+21%
0.18
+6%
0.2
+11%
0.19
-5%
0.21
+11%
0.23
+10%
0.24
+4%
0.27
+13%
0.3
+11%
0.31
+3%
0.33
+6%
0.35
+6%
0.38
+9%
0.4
+5%
0.41
+2%
0.42
+2%
0.45
+7%
0.54
+20%
0.53
-2%
0.48
-9%
0.44
-8%
0.36
-18%
0.47
+31%
0.63
+34%
0.78
+24%
1.26
+62%
0.99
-21%
0.66
-33%
0.89
+35%

See Also

Discover More