Ebiquity Statements
EB
Ebiquity 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
35.949
100
—
0
—
0
—
0
38.584
107.3
38.584
107.3
-2.635
-7.3
-1.353
-3.8
—
0
-3.988
-11.09
0.852
2.4
-4.855
-13.5
-0.036
136.34
36.892
100
—
0
—
0
—
0
24.529
66.5
34.514
93.6
2.378
6.4
-0.956
-2.6
—
0
1.422
3.9
0.846
2.3
0.701
1.9
0.004
124.25
34.637
100
—
0
—
0
—
0
39.446
113.9
33.028
95.4
1.609
4.6
-1.08
-3.1
—
0
-5.889
-17.002
-1.714
-4.9
-4.195
-12.1
-0.035
120.29
33.199
100
15.776
47.5
17.949
54.1
—
0
22.891
69
34.354
103.5
-1.155
-3.5
-0.217
-0.7
—
0
-1.372
-4.1
1.954
5.9
-3.3
-9.9
-0.034
97.617
27.52
100
12.08
43.9
15.44
56.1
—
0
13.433
48.8
13.796
50.1
1.644
6
-0.37
-1.3
—
0
-4.577
-16.6
0.728
2.6
-5.344
-19.4
-0.065
82.672
28.046
100
13.047
46.5
14.999
53.5
—
0
12.881
45.9
13.43
47.9
1.569
5.6
-0.263
-0.9
—
0
-1.134
-4.04
0.478
1.7
-1.688
-6.02
-0.02
82.583
25.743
100
11.973
46.5
13.77
53.5
—
0
12.625
49
13.04
50.7
0.73
2.8
-0.489
-1.9
—
0
-2.17
-8.4
-0.383
-1.5
-1.637
-6.4
-0.022
82.577
23.728
100
12.811
54
10.917
46
—
0
10.641
44.8
11.197
47.2
-0.28
-1.2
-0.523
-2.2
—
0
-1.717
-7.2
0.233
1
-2.066
-8.7
-0.026
80.566
28.685
100
13.388
46.7
15.297
53.3
—
0
13.145
45.8
13.693
47.7
1.604
5.6
-0.448
-1.6
—
0
-1.452
-5.06
1.019
3.6
-2.463
-8.6
-0.034
79.675
30.591
100
13.967
45.7
16.624
54.3
—
0
13.326
43.6
13.947
45.6
2.677
8.8
-0.45
-1.5
—
0
-4.209
-13.8
0.458
1.5
-6.144
-20.08
-0.062
79.306
25.214
100
10.373
41.1
14.841
58.9
—
0
12.179
48.3
12.794
50.7
2.047
8.1
-0.545
-2.2
—
0
-4.732
-18.8
0.568
2.3
-5.847
-23.2
-0.07
78.772
35.341
100
18.414
52.1
16.927
47.9
—
0
13.469
38.1
14.094
39.9
2.833
8
-0.606
-1.7
—
0
2.228
6.3
1.417
4
0.041
0.1
0.007
80.557
64.228
32.602
31.626
—
23.212
24.443
7.183
-1.044
—
2.734
1.753
2.064
0.007
80.376
44.625
22.744
21.881
—
15.521
16.484
5.397
-0.509
—
3.215
1.085
1.828
0.023
80.165
41.31
19.73
21.58
—
17.54
16.93
4.66
-0.52
-1.58
2.03
0.28
1.77
0.02
80.04
42.26
18.55
23.71
—
16.92
17.83
5.88
-0.61
—
4.6
1.95
2.38
0.03
79.53
35.63
16.15
19.48
—
15.32
16.34
3.15
-0.59
—
2.49
0.74
1.63
0.02
78.94
38.9
16.28
22.63
—
15.76
16.79
5.84
-0.6
—
4.08
0.15
3.83
0.05
80.32
34.97
16.11
18.86
—
15.36
16.35
2.51
-0.56
—
0.58
0.39
-0.21
—
75.49
35.77
15.78
20
—
12.97
13.93
6.06
-0.64
—
1.74
-0.52
2.04
0.03
75.07
32.68
14.23
18.45
—
14.48
15.38
3.07
-0.53
—
1.7
0.51
0.99
0.01
76.42
33.54
14.91
18.64
—
11.59
12.84
5.8
-0.42
—
5.39
1.11
4.3
0.06
75.43
30.5
14.45
16.05
—
12.92
13.98
2.07
-0.53
—
1.17
0.29
0.74
0.01
74.81
28.9
12.41
16.49
—
8.6
9.47
7.02
-0.34
—
2.44
0.73
1.72
0.02
77.37
24.02
10.62
13.4
—
11.36
12.21
1.19
-0.3
—
0.2
0.31
-0.11
—
70.06
23.65
9.89
13.76
—
10.57
11.39
2.37
-0.25
—
0.5
0.17
0.42
0.01
73.13
20.51
9.48
11.04
—
10.24
10.96
0.07
-0.28
—
-2.27
-0.42
-1.85
-0.03
66.55
11.96
5.14
6.82
—
5.09
5.32
1.5
-0.29
—
-0.1
0.08
-0.17
—
35.25
9.26
4.48
4.78
—
4.17
4.35
0.43
-0.07
—
0.2
-0.14
0.34
0.01
35.05
9.83
4.39
5.43
—
4.15
4.33
1.1
-0.13
—
0.88
0.88
-0.01
—
32.14
8.59
4.18
4.41
—
3.64
3.83
0.59
-0.13
—
0.3
0.2
0.09
—
33.67
8.82
4.24
4.58
—
4.43
4.61
-0.03
-0.06
—
-0.16
0.11
-0.26
-0.01
32.33
8.4
4.02
4.38
—
3.31
3.49
0.89
-0.19
—
-1.22
-0.2
-1.01
-0.03
31.42
8.02
3.48
4.54
—
3.57
4.07
0.47
-0.19
—
0.23
-0.19
0.39
0.01
32.58
8.43
3.53
4.9
—
3.07
3.57
1.32
-0.13
—
1.09
0.04
1.06
0.03
32.62
7.68
3.15
4.53
—
2.71
3.14
1.39
-0.03
—
1.36
-0.04
1.41
0.04
31.45
3.46
0.98
2.48
—
1.67
1.93
0.55
0.02
—
0.57
-0.23
0.8
0.03
30.18
3.18
1
2.18
—
—
2.04
0.15
0.02
—
0.17
-0.59
0.76
0.02
30.68
2.74
0.87
1.87
—
—
1.7
0.17
0.02
—
0.19
—
0.19
0.01
29.68
2.19
0.91
1.27
—
—
1.46
-0.19
0.01
—
-0.18
-0.27
0.1
—
28.66
1.86
0.86
1
—
—
1.48
-0.48
0.01
—
-0.47
-0.05
-0.42
-0.01
28.62
1.63
0.81
0.82
—
—
1.4
-0.58
0.01
—
-0.57
—
-0.57
-0.02
28.62
1.44
0.79
0.65
—
—
1.3
-0.66
0.02
—
-0.64
—
-0.64
-0.02
28.62