Mediazest Statements
MD
Mediazest 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
1.281
100
0.618
48.2
0.663
51.8
—
0
0.807
63
0.776
60.6
-0.113
-8.8
-0.083
-6.5
—
0
-0.293
-22.9
—
0
-0.293
-22.9
0
1 396.43
1.054
100
0.455
43.2
0.599
56.8
—
0
0.747
70.9
0.778
73.8
-0.179
-17
-0.081
-7.7
—
0
-0.26
-24.7
—
0
-0.26
-24.7
0
1 396.43
1.418
100
0.675
47.6
0.743
52.4
—
0
0.661
46.6
0.692
48.8
0.051
3.6
-0.079
-5.6
-0.079
-5.6
-0.028
-2
—
0
-0.028
-2
0
1 396.43
1.402
100
0.646
46.1
0.756
53.9
—
0
0.618
44.1
0.65
46.4
0.106
7.6
-0.066
-4.7
—
0
0.04
2.9
—
0
0.04
2.9
0
1 396.43
0.701
100
0.323
46.1
0.378
53.9
—
0
0.309
44.1
0.358
51.1
0.02
2.9
0.033
4.7
0.033
4.7
0.02
2.9
—
0
0.02
2.9
—
1 396.43
1.4
100
0.735
52.5
0.665
47.5
—
0
0.538
38.4
0.574
41
0.091
6.5
-0.071
-5.07
—
0
0.02
1.4
—
0
0.02
1.4
0
1 396.43
0.846
100
0.436
51.5
0.41
48.5
—
0
0.459
54.3
0.497
58.7
-0.087
-10.3
-0.073
-8.6
—
0
-0.16
-18.9
—
0
-0.16
-18.9
0
1 396.43
0.671
100
0.278
41.4
0.393
58.6
—
0
0.453
67.5
0.471
70.2
-0.078
-11.6
-0.089
-13.3
—
0
-0.167
-24.9
0.01
1.5
-0.177
-26.4
0
1 396.43
1.454
100
0.798
54.9
0.656
45.1
—
0
0.667
45.9
0.708
48.7
-0.052
-3.6
-0.031
-2.1
—
0
-0.083
-5.7
-0.04
-2.8
-0.043
-3
0
1 396.43
0.943
100
0.468
49.6
0.475
50.4
—
0
0.615
65.2
0.655
69.5
-0.18
-19.09
-0.048
-5.09
—
0
-0.228
-24.2
—
0
-0.228
-24.2
0
1 396.43
1.484
100
0.741
49.9
0.743
50.1
—
0
0.77
51.9
0.8
53.9
-0.057
-3.8
-0.027
-1.8
—
0
-0.084
-5.7
—
0
-0.084
-5.7
0
1 306.32
2.136
100
1.087
50.9
1.049
49.1
—
0
0.776
36.3
0.786
36.8
0.263
12.3
-0.056
-2.6
—
0
0.207
9.7
—
0
0.207
9.7
0
1 286.43
1.48
100
0.762
51.5
0.718
48.5
—
0
0.744
50.3
0.757
51.1
-0.039
-2.6
-0.068
-4.6
—
0
-0.107
-7.2
—
0
-0.107
-7.2
0
1 251.52
1.339
0.696
0.643
—
0.73
0.758
-0.115
-0.034
—
-0.149
—
-0.149
0
1 239.76
1.54
0.86
0.68
—
0.69
0.72
-0.05
-0.03
—
-0.08
—
-0.08
—
1 238.78
1.47
0.84
0.63
—
0.63
0.67
-0.03
-0.04
—
-0.07
—
-0.07
—
1 195.8
1.54
0.83
0.71
—
0.8
0.84
-0.13
-0.04
—
-0.17
0.02
-0.19
—
1 039.76
1.61
0.99
0.62
—
0.61
0.64
-0.03
-0.05
—
-0.08
-0.02
-0.06
—
1 039.76
0.9
0.64
0.27
—
0.75
0.75
-0.48
-0.06
—
-0.54
-0.09
-0.45
—
970.84
1.58
1.05
0.53
—
0.71
0.74
-0.21
-0.03
—
-0.24
-0.03
-0.2
—
914.61
1.37
0.98
0.39
—
0.82
0.82
-0.43
-0.05
—
-0.48
-0.01
-0.47
—
851.64
1.57
1
0.58
—
0.67
0.69
-0.12
-0.08
—
-0.19
-0.01
-0.18
—
548.76
0.89
0.44
0.45
—
0.65
0.68
-0.23
-0.08
—
-0.31
—
-0.31
—
407.73
0.96
0.5
0.46
—
0.63
0.65
-0.18
-0.06
—
-0.24
—
-0.24
—
327.63
0.78
0.3
0.48
—
0.67
0.69
-0.21
-0.06
—
-0.27
—
-0.27
—
268.17
1.75
1.1
0.65
—
0.75
0.76
-0.11
-0.04
—
-0.15
—
-0.15
—
247.63
0.84
0.4
0.43
—
0.72
0.74
-0.3
-0.05
—
-0.35
—
-0.35
—
194.51
1.08
0.55
0.53
—
0.6
0.61
-0.08
-0.03
—
-0.11
—
-0.11
—
167.63
1.26
0.71
0.56
—
0.54
0.57
-0.01
-0.01
—
-0.14
—
-0.14
—
133.83
1.04
0.54
0.5
—
0.83
0.85
-0.35
-0.02
—
-0.37
—
-0.37
-0.02
22.83
2.28
1.44
0.84
—
1.08
1.1
-0.26
—
—
-0.26
—
-0.26
-0.01
22.83
2.15
1.41
0.74
—
1.07
1.07
-0.34
-0.01
—
-0.34
—
-0.34
-0.01
22.83
2.05
1.31
0.75
—
1.02
1.02
-0.28
—
—
-0.27
—
-0.27
-0.01
22.83
1.81
1.02
0.78
—
1
1.01
-0.22
—
—
-0.22
—
-0.22
-0.01
22.83
1.85
1.24
0.61
—
1.14
1.14
-0.54
-0.01
—
-0.54
—
-0.54
-0.02
22.83
1.33
0.82
0.51
—
0.96
0.95
-0.45
—
—
-0.45
—
-0.45
-0.02
22.83
0.85
0.46
0.39
—
0.9
0.9
-0.52
-0.03
—
-0.54
—
-0.54
-0.03
18.48
0.03
0.02
0.01
—
0.33
0.34
-0.33
0.02
—
-0.31
—
-0.31
-0.03
10.97