As I've posted elsewhere: If Flybe are making heavy losses (from SEN) there is little hope for them given that they are operating there without any significant commercial risk.
I suspect this is some sort of total cost of operations v revenue exercise and fails to take account of details such as the cost of operations at SEN is carried by someone else, ie Stobart.