Everyman Media Statements
EM
Everyman 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
52.606
100
19.572
37.2
33.034
62.8
—
0
31.796
60.4
31.471
59.8
1.563
3
-1.809
-3.4
-0.944
-1.8
-1.19
-2.3
-2.805
-5.3
1.615
3.1
0.018
91.178
38.253
100
13.152
34.4
25.101
65.6
—
0
27.038
70.7
26.238
68.6
-1.137
-3
-1.6
-4.2
-1.096
-2.9
-4.311
-11.3
—
0
-4.311
-11.3
-0.047
91.178
38.099
100
13.082
34.3
25.017
65.7
—
0
19.431
51
25.018
65.7
-0.001
-0.003
-1.451
-3.8
-0.82
-2.2
-2.706
-7.1
—
0
-2.706
-7.1
-0.03
91.179
40.718
100
15.256
37.5
25.462
62.5
—
0
19.109
46.9
24.625
60.5
0.837
2.1
-1.4
-3.4
-0.235
-0.6
-0.798
-2
—
0
-0.798
-2
-0.009
91.177
41.375
100
15.229
36.8
26.146
63.2
—
0
16.741
40.5
23.22
56.1
2.926
7.1
-1.287
-3.1
-0.44
-1.06
3.77
9.1
0.146
0.4
3.624
8.8
0.04
91.661
7.652
100
2.9
37.9
4.752
62.1
—
0
11.033
144.2
16.281
212.8
-11.529
-150.7
-1.3
-17
-0.228
-3
-9.186
-120.05
-0.132
-1.7
-9.054
-118.3
-0.1
90.597
9.218
100
3.42
37.1
5.798
62.9
—
0
9.624
104.4
14.996
162.7
-9.198
-99.8
-1.329
-14.4
-0.13
-1.4
-8.027
-87.08
0.373
4
-8.4
-91.1
-0.077
108.61
15.006
100
5.727
38.2
9.279
61.8
—
0
12.976
86.5
18.135
120.9
-8.856
-59.02
-1.4
-9.3
-0.08
-0.5
-13.75
-91.6
-2.031
-13.5
-11.719
-78.1
-0.189
62.131
36.031
100
13.861
38.5
22.17
61.5
—
0
14.275
39.6
18.948
52.6
3.222
8.9
-1.113
-3.09
-0.223
-0.6
1.81
5
0.641
1.8
1.169
3.2
0.016
73.179
28.924
100
11.076
38.3
17.848
61.7
—
0
12.098
41.8
16.249
56.2
1.599
5.5
-1.153
-4
—
0
0.445
1.5
-0.115
-0.4
0.56
1.9
0.007
74.625
26.964
100
10.646
39.5
16.318
60.5
—
0
12.487
46.3
14.801
54.9
1.517
5.6
-0.16
-0.6
—
0
1.352
5
0.083
0.3
1.269
4.7
0.018
72.134
24.916
100
9.602
38.5
15.314
61.5
—
0
11.7
47
13.946
56
1.368
5.5
—
0
—
0
1.364
5.5
0.596
2.4
0.768
3.1
0.01
74.598
21.79
8.669
13.121
—
10.255
12.19
0.931
—
—
0.845
0.015
0.83
0.012
67.635
18.83
7.268
11.562
—
9.078
10.783
0.779
0.004
—
0.783
0.345
0.438
0.007
61.421
17.43
7.11
10.32
—
8.45
9.48
0.83
—
-0.17
0.84
0.1
0.73
0.01
60.8
12.13
4.72
7.41
—
6.44
7.68
-0.27
-0.03
—
-0.3
0.38
-0.67
-0.01
59.82
12.16
5.17
6.99
—
7.23
7.23
-0.24
0.01
—
-0.52
-0.39
-0.13
—
59.92
8.16
3.36
4.8
—
5.03
5.03
-0.23
0.01
—
-0.22
0.21
-0.43
-0.01
42.83
7.88
3.37
4.51
—
4.43
4.43
0.08
-0.04
—
0.05
-0.01
0.06
—
36.75
6.21
2.42
3.79
—
3.57
3.57
0.22
—
—
0.22
0.08
0.14
—
36.33
6.13
2.43
3.71
—
4.15
4.15
-0.45
0.02
—
-0.96
-0.1
-0.86
-0.03
32.7
5.38
2.27
3.11
—
2.95
2.95
0.16
0.02
—
0.18
0.02
0.16
0.01
26.14
4.72
2.07
2.65
—
2.58
2.58
0.07
-0.03
—
0.04
0.08
-0.04
—
17.37
4.38
1.79
2.59
—
2.35
2.35
0.24
-0.02
—
0.22
0.06
0.16
0.01
23.9