STV Group Statements
ST
STV 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
93.1
100
—
0
—
0
—
0
—
0
83.5
89.7
9.6
10.3
-1.9
-2.04
-2
-2.1
2.4
2.6
0.4
0.4
1.2
1.3
0.025
47.5
75.3
100
—
0
—
0
—
0
—
0
72.5
96.3
2.8
3.7
-1
-1.3
-1.3
-1.7
-2.4
-3.2
-5.7
-7.6
3.3
4.4
0.07
47.3
75.7
100
—
0
—
0
—
0
—
0
61.8
81.6
13.9
18.4
-0.9
-1.2
-0.8
-1.06
11.6
15.3
2.7
3.6
9
11.9
0.184
49
62.1
100
—
0
—
0
—
0
—
0
50.2
80.8
11.9
19.2
-0.7
-1.1
-0.6
-1
10.6
17.1
2.2
3.5
8.5
13.7
0.182
46.6
84.2
100
—
0
—
0
—
0
—
0
72.3
85.9
11.9
14.1
-0.7
-0.8
-0.4
-0.5
11.6
13.8
-0.8
-1
12.3
14.6
0.257
47.9
60.3
100
—
0
—
0
—
0
—
0
48.9
81.1
11.4
18.9
-0.8
-1.3
-0.4
-0.7
8.5
14.1
1.5
2.5
7.1
11.8
0.152
46.7
62.4
100
—
0
—
0
—
0
—
0
49.9
80
12.5
20
-0.7
-1.1
-0.6
-1
11.6
18.6
0.2
0.3
11.2
17.9
0.231
48.507
44.7
100
—
0
—
0
—
0
—
0
39.5
88.4
5.2
11.6
-0.8
-1.8
-0.6
-1.3
-4.9
-11
-1.2
-2.7
-3.6
-8.05
-0.094
38.293
68.9
100
—
0
—
0
—
0
—
0
57.3
83.2
11.6
16.8
1.3
1.9
-1
-1.5
9.9
14.4
1.5
2.2
8.5
12.3
0.215
39.607
54.9
100
—
0
—
0
—
0
—
0
43.9
80
11
20
-0.9
-1.6
-1
-1.8
9.1
16.6
1.6
2.9
7.5
13.7
0.189
39.607
68.2
100
—
0
—
0
—
0
—
0
58.1
85.2
10.1
14.8
-0.5
-0.7
-0.9
-1.3
6.2
9.1
0.4
0.6
5.8
8.5
0.144
40.213
57.7
100
—
0
—
0
—
0
—
0
47.7
82.7
10
17.3
-0.6
-1.04
-0.9
-1.6
-4.3
-7.5
-0.1
-0.2
-4.2
-7.3
-0.108
39.001
62.4
100
—
0
—
0
—
0
—
0
54.2
86.9
8.2
13.1
-0.5
-0.8
-1.3
-2.08
6.4
10.3
1
1.6
5.4
8.7
0.137
39.5
54.6
100
—
0
—
0
—
0
—
0
45.4
83.2
9.2
16.8
-0.5
-0.9
-1.2
-2.2
7.5
13.7
1.2
2.2
6.3
11.5
0.159
39.5
64.2
100
—
0
—
0
—
0
—
0
58.3
90.8
5.9
9.2
-0.6
-0.9
0.2
0.3
5.5
8.6
1.1
1.7
4.4
6.9
0.11
39.6
56.2
100
—
0
—
0
—
0
—
0
45.2
80.4
11
19.6
-0.6
-1.07
-0.2
-0.4
10.2
18.1
2
3.6
8.2
14.6
0.21
39.4
62.9
100
—
0
—
0
—
0
—
0
59
93.8
3.9
6.2
-0.6
-1
-0.3
-0.5
3
4.8
-3.2
-5.09
6.2
9.9
0.16
39.5
53.6
100
—
0
—
0
—
0
—
0
46
85.8
7.6
14.2
-0.6
-1.1
-0.2
-0.4
6.8
12.7
1.6
3
5.2
9.7
0.13
39.1
65.7
100
—
0
—
0
—
0
—
0
56
85.2
9.7
14.8
-0.8
-1.2
—
0
8.9
13.5
1.3
2
7.6
11.6
0.19
39.1
54.7
100
—
0
—
0
—
0
—
0
44.9
82.1
9.8
17.9
-1.4
-2.6
—
0
8.4
15.4
1.3
2.4
7.1
13
0.18
39.1
60.9
100
—
0
—
0
—
0
—
0
51.1
83.9
9.8
16.1
-1.3
-2.1
-0.4
-0.7
8.1
13.3
0.9
1.5
7.2
11.8
0.18
39.1
51.2
100
—
0
—
0
—
0
—
0
43
84
8.2
16
-1.5
-2.9
-0.5
-1
6.2
12.1
1.2
2.3
5
9.8
0.13
39.1
55.1
100
—
0
—
0
—
0
—
0
46.1
83.7
9
16.3
-2.3
-4.2
-0.7
-1.3
5.6
10.2
1.7
3.1
3.9
7.1
0.1
39.1
47.6
100
—
0
—
0
—
0
—
0
39.5
83
8.1
17
-1.7
-3.6
-0.7
-1.5
0.8
1.7
-0.2
-0.4
1
2.1
0.03
39.1
54.8
100
—
0
—
0
—
0
—
0
46.8
85.4
8
14.6
-1.2
-2.2
0.7
1.3
5.6
10.2
-1.5
-2.7
7.1
13
0.18
39
47.2
100
—
0
—
0
—
0
—
0
40.2
85.2
7
14.8
-1.1
-2.3
0.6
1.3
-6.5
-13.8
—
0
-6.5
-13.8
-0.18
36.7
55.1
100
—
0
—
0
—
0
—
0
47.6
86.4
7.5
13.6
-1.2
-2.2
0.2
0.4
0.4
0.7
-1.4
-2.5
3.3
6
0.08
38.4
49.7
100
—
0
—
0
—
0
—
0
42.8
86.1
6.9
13.9
-1.1
-2.2
0.2
0.4
3.5
7
—
0
2
4
0.05
37.6
48.8
100
—
0
—
0
—
0
—
0
42.4
86.9
6.4
13.1
-1.2
-2.5
-1
-2.05
0.5
1
0.3
0.6
-9.4
-19.3
-0.25
36.6
41.5
100
—
0
—
0
—
0
—
0
38.7
93.3
2.8
6.7
-0.6
-1.4
-0.9
-2.2
5.6
13.5
1.3
3.1
0.6
1.4
0.01
36.4
55.2
100
—
0
—
0
—
0
—
0
46.9
85
8.3
15
-1.3
-2.4
0.6
1.1
2.2
4
3.1
5.6
-15.5
-28.08
-0.37
41.8
56
100
—
0
—
0
—
0
—
0
51.1
91.3
4.9
8.8
-2.5
-4.5
1.3
2.3
2.7
4.8
0.2
0.4
-11.9
-21.3
-0.25
47.6
64.3
100
—
0
—
0
—
0
—
0
57.1
88.8
7.2
11.2
-2.5
-3.9
1.4
2.2
-14.1
-21.9
-0.8
-1.2
-42.8
-66.6
-2.37
18
56
100
—
0
—
0
—
0
—
0
52.1
93
3.9
7
-12.3
-22
1.4
2.5
-8.6
-15.4
-1.5
-2.7
-41.6
-74.3
-2.63
15.8
89.4
100
—
0
—
0
—
0
—
0
145.6
162.9
-56.2
-62.9
-3.7
-4.1
—
0
-63.7
-71.3
-3.5
-3.9
-80.8
-90.4
-4.46
18.1
57.9
100
—
0
—
0
—
0
—
0
48.9
84.5
9
15.5
-4.3
-7.4
—
0
4.7
8.1
1
1.7
6.3
10.9
0.35
18
115.1
100
—
0
—
0
—
0
—
0
97.6
84.8
17.5
15.2
-1.9
-1.7
—
0
12.1
10.5
2.9
2.5
9.2
8
0.51
18
94.9
100
—
0
—
0
—
0
—
0
81.2
85.6
13.7
14.4
-7
-7.4
—
0
6.7
7.1
1.5
1.6
5.2
5.5
0.29
18
112.7
100
—
0
—
0
—
0
—
0
96
85.2
16.7
14.8
-9.6
-8.5
—
0
29
25.7
-0.1
-0.09
29.1
25.8
1.62
18
88.5
100
—
0
—
0
—
0
—
0
77.2
87.2
11.3
12.8
-10.1
-11.4
—
0
8.6
9.7
-0.1
-0.1
8.7
9.8
0.48
18
102.9
100
—
0
—
0
—
0
—
0
94.4
91.7
8.5
8.3
-5.3
-5.2
-2.1
-2.04
-6.2
-6.03
-1.1
-1.07
-5.1
-5
-0.28
18