Ultimate Products Statements
UL
Ultimate Products 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
84.179
100
61.816
73.4
22.363
26.6
—
0
11.209
13.3
12.278
14.6
10.085
12
-0.598
-0.7
—
0
9.487
11.3
2.375
2.8
7.112
8.4
0.081
87.306
78.709
100
57.592
73.2
21.117
26.8
—
0
12.846
16.3
13.95
17.7
7.167
9.1
-0.421
-0.5
—
0
6.726
8.5
1.42
1.8
5.306
6.7
0.061
87.615
87.606
100
65.976
75.3
21.63
24.7
—
0
10.525
12
11.661
13.3
9.969
11.4
-0.711
-0.8
—
0
9.258
10.6
1.978
2.3
7.28
8.3
0.083
88.159
68.445
100
50.992
74.5
17.453
25.5
—
0
11.303
16.5
11.303
16.5
6.15
9
-0.481
-0.7
—
0
5.669
8.3
0.919
1.3
4.75
6.9
0.054
88.376
85.746
100
64.845
75.6
20.901
24.4
—
0
10.77
12.6
10.77
12.6
10.131
11.8
-0.361
-0.4
—
0
9.77
11.4
2.15
2.5
7.62
8.9
0.085
89.494
60.985
100
47.937
78.6
13.048
21.4
—
0
10.46
17.2
10.46
17.2
2.588
4.2
-0.241
-0.4
—
0
2.347
3.8
0.749
1.2
1.598
2.6
0.02
81.36
75.382
100
58.199
77.2
17.183
22.8
—
0
9.745
12.9
9.745
12.9
7.438
9.9
-0.277
-0.4
—
0
7.161
9.5
1.446
1.9
5.715
7.6
0.072
79.65
47.994
100
37.372
77.9
10.622
22.1
—
0
7.87
16.4
7.87
16.4
2.752
5.7
-0.411
-0.9
—
0
2.341
4.9
0.424
0.9
1.917
4
0.024
79.552
67.69
100
51.712
76.4
15.978
23.6
—
0
9.615
14.2
9.615
14.2
6.363
9.4
-0.342
-0.5
—
0
6.021
8.9
1.323
2
4.698
6.9
0.059
80.235
57.434
100
44.949
78.3
12.485
21.7
—
0
9.771
17
9.771
17
2.714
4.7
-0.402
-0.7
—
0
2.312
4
0.526
0.9
1.786
3.1
0.022
80.641
65.823
100
51.064
77.6
14.759
22.4
—
0
8.533
13
8.533
13
6.226
9.5
-0.408
-0.6
—
0
5.818
8.8
1.194
1.8
4.624
7
0.058
80.173
39.163
100
30.436
77.7
8.727
22.3
—
0
7.096
18.1
7.096
18.1
1.631
4.2
-0.15
-0.4
—
0
1.481
3.8
0.323
0.8
1.158
3
0.014
82.17
48.408
100
37.543
77.6
10.865
22.4
—
0
6.743
13.9
6.743
13.9
4.122
8.5
-0.18
-0.4
—
0
3.942
8.1
0.818
1.7
3.124
6.5
0.038
82.17
41.867
100
34.043
81.3
7.824
18.7
—
0
7.935
19
6.909
16.5
0.915
2.2
-0.192
-0.5
—
0
0.723
1.7
0.454
1.1
0.269
0.6
0.003
82.695
33.01
100
24.76
75
8.25
25
—
0
4.74
14.4
4.73
14.3
3.52
10.7
-0.13
-0.4
-0.01
-0.03
3.39
10.3
0.73
2.2
2.66
8.1
0.03
82.17