Seplat Energy Statements
SE
Seplat Energy Income Statement
B
M
USD (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
241.82
100
103.07
42.6
138.75
57.4
—
0
31.648
13.1
33.779
14
104.97
43.4
7.488
3.1
-0.991
-0.4
109.66
45.3
57.82
23.9
39.716
16.4
0.067
588.45
179.82
100
137.1
76.2
42.715
23.8
—
0
21.46
11.9
-35.637
-19.8
78.352
43.6
-7.724
-4.3
-1.34
-0.7
69.288
38.5
71.218
39.6
1.045
0.6
0.002
588.45
250.9
100
135.2
53.9
115.7
46.1
—
0
36.853
14.7
-46.392
-18.5
162.1
64.6
-63.955
-25.5
-1.893
-0.8
84.665
33.7
40.338
16.1
42.65
17
0.072
588.45
263.35
100
123.37
46.8
139.98
53.2
—
0
36.488
13.9
93.902
35.7
46.078
17.5
-21.097
-8.01
-1.888
-0.7
21.122
8
24.203
9.2
-3.031
-1.2
-0.005
588.45
216.03
100
137.99
63.9
78.036
36.1
—
0
43.279
20
28.063
13
49.973
23.1
-47.222
-21.9
-3.397
-1.6
-0.646
-0.3
-25.742
-11.9
-14.632
-6.8
-0.025
588.45
330.99
100
132.71
40.1
198.28
59.9
—
0
19.574
5.9
94.805
28.6
103.47
31.3
-17.956
-5.4
-0.353
-0.1
86.06
26
28.53
8.6
58.143
17.6
0.099
588.45
333.19
100
151.9
45.6
181.3
54.4
—
0
55.99
16.8
146.67
44
34.63
10.4
-10.252
-3.08
-0.587
-0.2
19.137
5.7
-11.692
-3.5
-13.326
-4
-0.022
601.68
91.572
100
82.476
90.1
9.096
9.9
—
0
30.957
33.8
18.068
19.7
-8.972
-9.8
-15.069
-16.5
-0.586
-0.6
-24.627
-26.9
-15.203
-16.6
-4.055
-4.4
-0.007
586.84
285.19
100
128.2
45
157
55
—
0
25.032
8.8
10.741
3.8
146.25
51.3
-5.565
-2
-0.585
-0.2
126.46
44.3
63.06
22.1
63.304
22.2
0.107
589.64
241.84
100
124.49
51.5
117.35
48.5
—
0
16.979
7
4.042
1.7
113.31
46.9
-28.078
-11.6
-0.585
-0.2
83.407
34.5
63.505
26.3
16.484
6.8
0.028
584.04
272.83
100
134.14
49.2
138.69
50.8
—
0
22.559
8.3
83.551
30.6
55.143
20.2
-18.048
-6.6
-0.56
-0.2
79.986
29.3
-2.16
-0.8
75.429
27.6
0.131
577.82
151.59
100
93.997
62
57.589
38
—
0
15.859
10.5
2.369
1.6
55.22
36.4
-13.52
-8.9
-0.296
-0.2
35.267
23.3
36.414
24
19.387
12.8
0.033
588.45
308.77
100
219.87
71.2
88.906
28.8
—
0
32.002
10.4
-30.329
-9.8
119.23
38.6
-55.917
-18.1
-0.489
-0.2
62.092
20.1
25.915
8.4
46.968
15.2
0.08
588.45
152.45
100
99.659
65.4
52.789
34.6
—
0
15.986
10.5
3.307
2.2
49.482
32.5
-20.472
-13.4
-0.295
-0.2
28.008
18.4
3.152
2.1
35.647
23.4
0.061
588.45
142.69
100
108.71
76.2
33.982
23.8
—
0
22.691
15.9
13.687
9.6
20.295
14.2
-5.024
-3.5
-0.727
-0.5
49.863
34.9
38.865
27.2
-16.488
-11.6
-0.029
578.37