Catalyst Media Statements
CM
Catalyst Media Income Statement
B
M
GBP (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
0.013
100
—
0
0.013
100
—
0
0.097
773.9
0.097
773.9
-0.084
-673.9
0.836
6684.3
—
0
0.751
6010.4
-0.015
-122.4
0.767
6132.8
0.036
21.032
0.013
100
—
0
—
0
—
0
0.102
816.7
0.102
816.7
-0.09
-716.7
2.37
18957.9
—
0
2.28
18241.2
-0.03
-242.4
2.31
18483.6
0.11
21.032
0.013
100
—
0
0.013
100
—
0
0.077
618.9
0.077
618.9
-0.065
-518.9
0.369
2951.6
—
0
0.304
2432.8
—
0
0.304
2432.8
0.014
21.032
0.013
100
—
0
—
0
—
0
0.078
622.5
0.078
622.5
-0.065
-522.5
24.048
192382.2
—
0
23.982
191859.8
-0.024
-191.7
24.006
192051.4
1.141
21.032
0.013
100
—
0
0.013
100
—
0
0.06
480.4
0.06
480.4
-0.048
-380.4
0.498
3983.2
—
0
0.45
3602.8
—
0
0.45
3602.8
0.021
21.032
0.013
100
—
0
—
0
—
0
0.081
644.9
0.081
644.9
-0.068
-544.9
-1.086
-8685.9
—
0
-1.154
-9230.7
—
0
-1.154
-9230.7
-0.055
21.032
0.013
100
—
0
0.013
100
—
0
0.049
395.4
0.049
395.4
-0.037
-295.4
-0.384
-3074.3
—
0
-0.421
-3369.7
0.005
39.4
-0.426
-3409.2
-0.02
21.032
0.013
100
—
0
0.013
100
—
0
0.072
578.6
0.072
578.6
-0.06
-478.6
-0.234
-1869.6
—
0
-1.454
-11635
-0.026
-204.6
-1.429
-11430.2
-0.068
21.032
0.013
100
—
0
0.013
100
—
0
0.051
410.2
0.051
410.2
-0.039
-310.2
0.36
2877.7
—
0
0.321
2567.4
—
0
0.321
2567.4
0.015
21.032
0.013
100
—
0
0.013
100
—
0
0.07
558.7
0.07
558.7
-0.057
-458.7
3.314
26511.3
—
0
-1.014
-8113.04
-0.008
-60.8
-1.007
-8052.2
-0.048
21.032
0.013
100
—
0
0.013
100
—
0
0.05
396.6
0.05
396.6
-0.037
-296.6
0.445
3560.6
—
0
0.408
3264.1
-0.009
-72.2
0.417
3336.2
0.02
21.032
0.013
100
—
0
0.013
100
—
0
0.07
561.4
0.07
561.4
-0.058
-461.4
0.681
5446
—
0
0.623
4984.6
-0.009
-72
0.632
5056.6
0.03
21.032
0.013
—
0.013
—
0.052
0.052
-0.04
0.371
—
0.331
-0.009
0.34
0.016
21.032
0.013
—
0.013
—
0.073
-0.99
1.002
2.436
—
3.438
-0.009
3.447
0.164
21.05
0.01
—
0.01
—
0.06
0.06
-0.05
1.07
—
-0.04
-0.01
-0.03
—
23.22
0.01
—
0.01
—
0.07
0.06
-0.05
1.79
—
-0.03
-0.01
-0.02
—
24.41
0.01
—
0.01
—
0.05
0.05
-0.03
1.25
—
-0.03
-0.01
-0.02
—
24.41
0.01
—
0.01
—
0.07
0.08
-0.06
4.04
—
1.51
-0.02
1.52
0.06
24.45
0.01
—
0.01
—
0.05
0.05
-0.03
0.36
—
-0.03
—
-0.03
—
26.96
0.01
—
0.01
—
0.08
0.08
-0.06
-0.83
—
-2.99
—
-2.99
-0.11
27.65
0.01
—
0.01
—
0.03
0.03
-0.02
2.2
—
-0.02
-0.01
-0.01
—
27.65
0.01
—
0.01
—
0.09
0.09
-0.08
-5.57
—
-5.65
-0.01
-5.64
-0.2
27.65
0.01
—
0.01
—
0.06
0.06
-0.04
2.03
—
1.99
-0.01
2
0.07
27.93
0.01
—
0.01
—
0.11
0.11
-0.09
2.49
—
2.39
-0.01
2.41
0.09
28.17
0.01
—
0.01
—
0.06
0.06
-0.05
1.96
—
1.91
-0.03
1.94
0.07
28.12
0.01
—
0.01
—
0.09
0.09
-0.08
1.81
—
1.74
-0.04
1.77
0.06
28.14
0.02
0.1
-0.08
—
0.15
0.15
-0.23
2.28
—
2.06
-0.6
2.66
0.09
28.14
0.03
—
0.03
—
0.14
0.14
-0.11
1.33
—
1.21
-0.15
1.36
0.05
28.14
0.06
—
0.06
—
0.08
0.08
-0.02
1.69
0.21
1.81
-0.09
1.86
0.07
28.14
0.03
—
0.03
—
0.24
0.24
-0.21
0.62
-0.28
0.13
-0.22
0.61
0.01
28.14
0.04
—
0.04
—
0.34
0.34
-0.3
0.34
0.93
0.83
-0.41
1.1
0.04
29.21
0.09
—
0.09
—
0.3
0.3
-0.21
0.76
-0.97
-0.42
-0.28
-0.15
-0.01
27.09
0.15
0.01
0.14
—
3.23
3.08
-2.94
-0.32
-0.15
-3.27
-0.68
-2.58
-0.24
10.7
0.14
0.01
0.13
—
0.65
0.65
-0.53
-0.49
—
-1.02
-0.33
-0.49
-0.05
10.7
1.87
1.28
0.59
—
—
2.05
-1.45
0.02
—
-1.43
—
-1.44
-0.53
2.72
1.66
0.98
0.68
—
—
1.39
-0.71
—
—
-0.71
—
-0.71
-0.36
1.96
0.15
0.07
0.08
—
—
1.62
-1.53
-0.01
—
-4.1
-0.2
-3.9
-2.83
1.38
0.11
0.05
0.07
—
—
1.52
-1.46
—
—
-2.43
—
-2.43
-2.16
1.12
0.35
0.36
-0.01
—
—
2.75
-2.76
0.02
—
-2.75
—
-2.75
-2.5
1.1
0.6
0.17
0.43
—
—
1.2
-0.77
0.05
—
-0.72
—
-0.72
-0.69
1.05
0.47
—
0.47
—
—
1.65
-1.18
0.12
—
-1.06
—
-1.06
-1.04
1.03
0.43
—
0.43
—
—
1.16
-0.73
0.18
—
-0.56
—
-0.56
-0.55
1.03