Merit Group Statements
MR
Merit Group 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
9.996
100
5.576
55.8
4.42
44.2
—
0
2.345
23.5
3.353
33.5
1.067
10.7
-0.563
-5.6
—
0
0.355
3.6
0.16
1.6
-0.159
-1.6
0.008
23.956
9.899
100
5.154
52.1
4.745
47.9
—
0
3.24
32.7
4.17
42.1
0.575
5.8
-0.339
-3.4
—
0
0.529
5.3
0.176
1.8
0.353
3.6
0.015
23.956
9.356
100
5.392
57.6
3.964
42.4
—
0
2.84
30.4
4.294
45.9
-0.33
-3.5
-0.593
-3.1
—
0
-3.396
-36.3
-0.27
-2.9
-1.686
-18.02
-0.07
23.956
9.055
100
4.767
52.6
4.288
47.4
—
0
3.221
35.6
4.638
51.2
-0.35
-3.9
0.32
3.5
—
0
-0.253
-2.8
0.182
2
-0.999
-11.03
-0.04
23.956
9.283
100
4.926
53.1
4.357
46.9
—
0
3.573
38.5
4.906
52.8
-0.549
-5.9
-0.1
-1.08
—
0
-1.676
-18.05
-0.292
-3.1
-0.926
-10
-0.058
23.93
8.698
100
4.06
46.7
4.638
53.3
—
0
3.072
35.3
4.378
50.3
0.26
3
-0.167
-1.9
—
0
-0.085
-1
—
0
-0.646
-7.4
-0.03
20.806
14.463
100
9.351
64.7
5.112
35.3
—
0
3.606
24.9
5.243
36.3
-0.131
-0.9
-0.313
-2.2
—
0
-0.511
-3.5
-0.386
-2.7
-0.125
-0.9
-0.006
21.227
10.227
100
7.051
68.9
3.176
31.1
—
0
3.373
33
5.028
49.2
-1.852
-18.1
-0.3
-2.9
—
0
-2.602
-25.4
-0.003
-0.03
-2.599
-25.4
-0.129
20.171
15.272
100
10.526
68.9
4.746
31.1
—
0
3.312
21.7
4.753
31.1
-0.007
-0.05
-0.22
-1.4
—
0
-0.956
-6.3
-0.113
-0.7
-0.843
-5.5
-0.042
19.855
12.524
100
8.326
66.5
4.198
33.5
—
0
2.842
22.7
4.017
32.1
0.181
1.4
-0.177
-1.4
—
0
-0.303
-2.4
0.037
0.3
-0.34
-2.7
-0.022
15.338