Bisichi Statements
BI
Bisichi 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
23.48
100
—
0
—
0
—
0
—
0
18.428
78.5
5.052
21.5
-0.042
-0.2
—
0
5.01
21.3
1.321
5.6
1.957
8.3
0.183
10.677
23.37
100
—
0
—
0
—
0
—
0
23.431
100.3
-0.061
-0.3
0.372
1.6
—
0
0.311
1.3
0.135
0.6
0.598
2.6
0.056
10.677
25.883
100
—
0
—
0
—
0
—
0
24.668
95.3
1.215
4.7
-0.916
-3.5
—
0
0.299
1.2
0.165
0.6
-0.339
-1.3
-0.032
10.677
49.712
100
—
0
—
0
—
0
—
0
32.904
66.2
16.808
33.8
0.04
0.08
—
0
16.848
33.9
5.952
12
6.05
12.2
0.567
10.677
45.399
100
—
0
—
0
—
0
—
0
23.937
52.7
21.462
47.3
-0.296
-0.7
—
0
21.166
46.6
5.956
13.1
11.562
25.5
1.036
11.157
26.881
100
—
0
—
0
—
0
—
0
23.825
88.6
3.056
11.4
0.131
0.5
—
0
3.187
11.9
1.067
4
1.788
6.7
0.167
10.677
23.639
100
—
0
—
0
—
0
—
0
24.238
102.5
-0.599
-2.5
-0.087
-0.4
—
0
-0.686
-2.9
-0.272
-1.2
-0.297
-1.3
-0.028
10.677
15.555
100
—
0
—
0
—
0
—
0
17.378
111.7
-1.823
-11.7
-1.354
-8.7
—
0
-3.177
-20.4
-0.921
-5.9
-2.002
-12.9
-0.188
10.677
14.25
100
—
0
—
0
—
0
—
0
15.731
110.4
-1.481
-10.4
-0.538
-3.8
—
0
-2.019
-14.2
-0.481
-3.4
-1.352
-9.5
-0.127
10.677
21.707
100
—
0
—
0
—
0
—
0
20.988
96.7
0.719
3.3
-2.041
-9.4
—
0
-1.322
-6.09
0.143
0.7
-1.596
-7.4
-0.149
10.677
26.399
100
—
0
—
0
—
0
—
0
21.851
82.8
4.548
17.2
-0.199
-0.8
—
0
4.349
16.5
1.289
4.9
2.642
10
0.247
10.677
26.538
100
—
0
—
0
—
0
—
0
23.752
89.5
2.786
10.5
-0.792
-3
—
0
1.994
7.5
0.715
2.7
0.938
3.5
0.088
10.677
24.815
100
—
0
—
0
—
0
—
0
20.626
83.1
4.189
16.9
-0.224
-0.9
—
0
3.965
16
1.201
4.8
2.376
9.6
0.223
10.677
23.618
—
—
—
—
20.038
3.58
-0.511
—
1.242
0.546
0.496
0.046
10.677
16.732
—
—
—
—
16.283
0.449
-0.206
—
0.243
0.018
0.253
0.024
10.677
11.89
—
—
—
—
12.41
-0.52
0.71
—
0.18
-0.07
0.3
0.03
10.68
10.93
—
—
—
—
10.67
0.25
-0.09
—
0.16
—
0.18
0.02
10.68
11.78
—
—
—
—
11.77
—
-0.42
—
-0.55
0.02
-0.53
-0.05
10.68
13.88
—
—
—
—
13.45
0.43
-0.02
—
0.41
0.09
0.27
0.03
10.68
14.19
—
—
—
—
12.05
2.14
-0.28
—
1.86
0.52
1.13
0.11
10.71
12.31
—
—
—
—
12.86
-0.54
0.25
—
-0.29
-0.16
-0.03
—
10.64
16.01
—
—
—
—
16.59
-0.58
-0.89
—
-1.47
-0.67
-0.71
-0.07
10.64
19.1
—
—
—
—
17.49
1.61
-0.03
—
1.58
0.4
1.06
0.1
10.71
19.49
—
—
—
—
17.35
2.13
-1.06
—
1.07
0.75
0.15
0.01
10.66
16.48
—
—
—
—
15.27
1.21
-0.09
—
1.12
-0.1
1.15
0.11
10.85
16.68
—
—
—
—
15.17
1.51
-1.13
—
0.38
-0.27
0.49
0.05
10.54
13.23
—
—
—
—
14.87
-1.65
-0.19
—
-1.83
-0.63
-0.93
-0.09
10.45
17.4
—
—
—
—
19.1
-1.7
0.28
—
-1.42
-0.3
-1.05
-0.1
10.45
15.43
—
—
—
—
15.77
-0.35
-0.05
—
-0.39
-0.23
-0.16
-0.02
10.45
12.39
—
—
—
—
12.33
0.06
0.45
—
0.5
0.14
0.36
0.03
10.7
16.63
—
—
—
—
12.28
4.35
0.15
—
4.5
1.19
3.31
0.31
10.69
16.9
—
—
—
—
11.66
5.25
-3.93
—
1.31
1.61
-0.3
-0.03
10.45
9.08
—
—
—
—
8.1
0.98
-0.18
—
0.8
0.2
0.6
0.05
11.11
11.68
—
—
—
—
11.2
0.48
-2.83
—
-1.97
-0.95
-1.02
-0.1
10.45
5.01
—
—
—
—
3.51
1.5
0.01
—
1.51
0.39
1.12
0.1
10.88
7.14
—
—
—
—
6.48
0.66
1.71
—
2.38
0.5
1.85
0.17
10.81
6.1
—
—
—
—
5.87
0.23
-0.01
—
0.23
-0.01
0.28
0.03
10.79
6.8
—
—
—
—
6.42
0.38
2.78
—
3.15
0.63
2.5
0.23
10.77
6.68
—
—
—
—
5.61
1.07
-0.14
—
1.06
0.06
0.76
0.07
10.8
6.43
—
—
—
0.01
4.93
1.5
1.81
—
3.31
0.55
2.31
0.21
10.81
5.12
—
—
—
—
4.19
0.93
-0.16
—
0.77
0.24
0.54
0.05
10.65
4.62
—
—
—
—
3.74
0.88
-0.15
—
0.73
0.22
0.5
0.05
10.64
4.16
—
—
—
—
3.16
1
-0.26
—
0.75
0.22
0.5
0.05
10.5
2.94
—
—
—
—
2.52
0.42
-0.12
—
0.31
0.13
0.24
0.02
10.45