Onthemarket Statements
OT
Onthemarket 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
16.872
100
—
0
—
0
—
0
13.758
81.5
15.817
93.7
1.055
6.3
0.042
0.2
—
0
-0.079
-0.5
—
0
-0.079
-0.5
-0.001
77.825
17.804
100
—
0
—
0
—
0
10.961
61.6
14.675
82.4
3.129
17.6
0.064
0.4
—
0
0.134
0.8
0.667
3.7
-0.533
-3
-0.007
75.232
17.09
100
—
0
—
0
—
0
13.999
81.9
15.792
92.4
1.298
7.6
0.021
0.1
—
0
0.092
0.5
-0.291
-1.7
0.383
2.2
0.005
80.716
15.9
100
—
0
—
0
—
0
12.237
77
15.302
96.2
0.598
3.8
-0.006
-0.04
—
0
-1.294
-8.1
-0.596
-3.7
-0.698
-4.4
-0.009
74.347
7.75
100
—
0
7.75
100
0.645
8.3
7.8
100.6
7.804
100.7
-0.054
-0.7
0.004
0.05
0.437
5.6
-0.486
-6.3
-0.298
-3.8
—
0
-0.003
74.35
14.947
100
—
0
—
0
—
0
13.012
87.1
13.012
87.1
1.935
12.9
-0.094
-0.6
—
0
0.045
0.3
-0.44
-2.9
0.485
3.2
0.006
80.378
12.787
100
—
0
—
0
—
0
11.453
89.6
11.453
89.6
1.334
10.4
-0.101
-0.8
—
0
0.464
3.6
-1.554
-12.2
2.018
15.8
0.026
78.521
10.241
100
—
0
—
0
—
0
9.832
96
9.832
96
0.409
4
0.01
0.1
—
0
0.676
6.6
0.012
0.1
0.664
6.5
0.008
78.187
10.763
100
—
0
—
0
—
0
13.289
123.5
13.289
123.5
-2.526
-23.5
0.01
0.09
—
0
-4.511
-41.9
-0.003
-0.03
-4.508
-41.9
-0.069
65.145
8.047
100
—
0
—
0
—
0
15.055
187.1
15.055
187.1
-7.008
-87.09
0.019
0.2
—
0
-7.148
-88.8
-0.189
-2.3
-6.959
-86.5
-0.112
62.34
7.159
100
—
0
—
0
—
0
14.352
200.5
15.34
214.3
-8.181
-114.3
0.054
0.8
—
0
-8.79
-122.8
—
0
-8.79
-122.8
-0.144
61.064
7.013
100
—
0
—
0
—
0
11.346
161.8
12.214
174.2
-5.201
-74.2
-0.004
-0.06
—
0
-5.704
-81.3
0.006
0.09
-5.71
-81.4
-0.096
59.679
6.682
100
—
0
—
0
—
0
19.006
284.4
19.006
284.4
-12.324
-184.4
-0.468
-7.004
—
0
-13.976
-209.2
0.022
0.3
-13.998
-209.5
-1.33
10.527
6.871
100
—
0
—
0
—
0
3.95
57.5
3.95
57.5
2.921
42.5
-0.763
-11.1
—
0
1.906
27.7
—
0
1.906
27.7
0.031
60.533