Silver Bullet Statements
SB
Silver Bullet 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
4.163
100
0.821
19.7
3.342
80.3
—
0
4.977
119.6
4.977
119.6
-1.635
-39.3
-0.197
-4.7
—
0
-1.832
-44.008
-0.167
-4.02
-1.665
-40
-0.104
15.937
3.487
100
0.895
25.7
2.592
74.3
—
0
6.186
177.4
6.209
178.1
-3.617
-103.7
-0.169
-4.8
—
0
-3.744
-107.4
-0.169
-4.8
-3.576
-102.6
-0.229
15.6
2.331
100
0.704
30.2
1.627
69.8
—
0
5.424
232.7
5.401
231.6
-3.773
-161.9
-0.02
-0.8
—
0
-3.793
-162.7
-0.146
-6.3
-3.647
-156.4
-0.257
14.178
2.14
100
0.6
28
1.54
72
—
0
5.871
274.3
5.837
272.7
-4.297
-200.8
—
0
0.015
0.7
-4.634
-216.5
0.088
4.1
-4.722
-220.6
-0.475
9.949
1.669
100
0.424
25.4
1.245
74.6
—
0
4.64
278
4.636
277.8
-3.391
-203.2
-0.034
-2.02
—
0
-3.934
-235.7
-0.145
-8.7
-3.788
-227.004
-0.282
13.419