TomCo Energy Statements
TO
TomCo Energy 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
0.086
100
—
0
0.086
100
—
0
0.555
645.3
0.555
645.3
-0.469
-545.3
-0.976
-1134.9
—
0
-1.445
-1680.2
—
0
-1.445
-1680.2
-0.001
2 140.89
0.05
100
—
0
0.05
100
—
0
0.882
1764
0.882
1764
-0.832
-1664
0.82
1640
—
0
-0.012
-24
—
0
-0.012
-24
0
1 749.04
0.023
100
—
0
0.023
100
—
0
0.637
2769.6
0.637
2769.6
-0.614
-2669.6
-0.064
-278.3
—
0
-0.678
-2947.8
—
0
-0.678
-2947.8
0
1 573.77
0.012
100
—
0
0.012
100
—
0
0.318
2650
0.35
2916.7
-0.339
-2825
0.032
266.7
0.032
266.7
-0.339
-2825
—
0
-0.339
-2825
—
1 573.77
—
100
—
0
—
0
—
0
0.79
0
0.79
0
-0.79
0
-0.045
0
—
0
-9.514
0
—
0
-9.278
0
-0.006
1 452.83
—
100
—
0
—
0
—
0
0.738
0
0.738
0
-0.738
0
-0.039
0
—
0
-0.777
0
—
0
-0.739
0
-0.001
1 193.59
—
100
—
0
—
0
—
0
0.654
0
0.654
0
-0.654
0
-0.04
0
—
0
-0.694
0
—
0
-0.673
0
-0.001
457.67
—
100
—
0
—
0
—
0
0.377
0
0.377
0
-0.377
0
0.001
0
—
0
-0.376
0
—
0
-0.355
0
-0.002
221.03
—
100
—
0
—
0
—
0
0.259
0
0.259
0
-0.259
0
0.001
0
—
0
-0.258
0
—
0
-0.29
0
-0.002
122.81
—
100
—
0
—
0
—
0
0.519
0
0.519
0
-0.519
0
-0.005
0
—
0
-0.524
0
—
0
-0.459
0
-0.006
82.244
—
100
—
0
—
0
—
0
0.65
0
0.65
0
-0.65
0
-0.01
0
—
0
-0.66
0
—
0
-0.568
0
-0.01
54.52
—
100
—
0
—
0
—
0
0.207
0
0.207
0
-0.207
0
-0.002
0
—
0
-0.209
0
—
0
-0.202
0
-0.007
28.918
—
—
—
—
0.225
0.225
-0.225
—
—
-0.225
—
-0.213
-0.009
24.765
—
—
—
—
0.203
0.203
-0.203
—
—
-0.203
—
-0.203
-0.009
22.776
—
—
—
—
0.29
4.86
-4.86
-0.07
—
-4.94
—
-4.94
-0.21
22.6
—
—
—
—
0.21
0.21
-0.21
—
—
-0.21
—
-0.21
-0.01
15.71
—
0.01
-0.01
—
0.4
0.4
-0.41
—
—
-0.41
—
-0.41
-0.03
16.08
—
—
—
—
0.31
0.31
-0.31
—
—
-0.31
—
-0.31
-0.02
15.91
0.01
—
—
—
0.38
0.38
-0.37
—
—
-0.38
—
-0.38
-0.03
14.28
0.01
—
0.01
—
0.36
0.37
-0.36
—
—
-0.36
—
-0.36
-0.03
14.23
0.01
—
0.01
—
0.47
0.47
-0.46
—
—
-0.46
—
-0.46
-0.03
14.23
—
—
—
—
0.4
0.41
-0.4
—
—
-0.4
—
-0.4
-0.03
13.12
0.01
—
—
—
0.38
0.38
-0.37
-0.57
—
-0.94
—
-0.94
-0.07
12.96
0.01
—
0.01
—
0.5
0.51
-0.5
-0.56
—
-1.06
—
-1.06
-0.09
11.33
0.01
—
0.01
—
1.17
1.17
-1.16
-0.31
—
-1.47
—
-1.47
-0.18
7.96
0.01
—
0.01
—
0.52
0.52
-0.52
-0.21
—
-0.72
—
-0.72
-0.12
6.08
0.03
0.35
-0.33
—
0.64
0.64
-0.97
0.04
—
-0.93
—
-0.93
-0.43
2.16
0.06
0.03
0.03
—
0.69
0.69
-0.67
—
—
-0.67
—
-0.67
-0.19
3.59
0.07
0.04
0.03
—
1.07
1.07
-1.04
0.03
—
-1.01
—
-1.01
-0.3
3.43
—
—
—
—
0.2
0.2
-0.2
0.01
—
-0.2
—
-0.2
-0.09
2.32
—
—
—
—
0.1
0.1
-0.1
—
—
-0.1
—
-0.1
-0.09
1.14
—
—
—
—
0.03
0.03
-0.03
—
—
-0.03
—
-0.03
-0.03
1.12
—
—
—
—
0.04
0.04
-0.04
—
—
-0.03
—
-0.03
-0.03
1.12
0.01
0.06
-0.05
—
—
0
-0.06
—
—
-0.06
—
-0.06
-0.06
1.12
0.01
0.02
-0.02
—
—
—
-0.01
-0.1
—
-0.01
—
-0.01
-0.01
1.12
0.01
0.19
-0.19
—
—
0.01
-0.19
0.01
—
-0.28
—
-0.28
-0.25
1.12
—
1.29
-1.29
—
—
—
-1.29
1.65
—
0.02
-0.02
0.04
0.06
0.61
0.03
0.6
-0.57
—
—
—
-0.57
-0.04
0.34
-0.27
—
-0.27
-0.65
0.41
0.53
2.77
-2.24
—
—
0
-2.24
-0.06
2.37
0.09
-0.01
0.09
0.05
2.04
0.47
2.92
-2.46
—
—
—
-2.46
-0.14
2.22
-0.74
—
-0.74
-0.36
2.04