Asimilar Group Statements
AS
Asimilar 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
0.007
100
—
0
—
0
—
0
0.324
4625.9
0.324
4625.9
-0.317
-4525.9
-10.26
-146576.7
—
0
-10.577
-151102.6
—
0
-10.577
-151102.6
-0.087
121.73
0.007
100
—
0
—
0
—
0
0.362
5170.4
0.362
5170.4
-0.355
-5070.4
3.635
51923
-0.001
-17.6
3.278
46835
—
0
3.278
46835
0.026
124.78
0.007
100
—
0
—
0
—
0
0.439
6265.7
0.439
6265.9
-0.432
-6165.9
23.859
340840
—
0
23.427
334674.1
—
0
23.427
334674.1
0.153
152.97
0.014
100
—
0
—
0
—
0
0.49
3498.3
0.497
3548.3
-0.483
-3448.3
-0.127
-906.8
-0.127
-905.9
0.958
6842.2
—
0
0.958
6842.2
0.005
193.12
—
100
—
0
—
0
—
0
0.553
0
0.546
0
-0.546
0
-0.019
0
—
0
-0.566
0
—
0
-0.566
0
-0.007
85.306
0.014
100
—
0
—
0
—
0
0.106
759.9
0.113
809.9
-0.099
-709.9
-0.033
-234.4
—
0
-0.579
-4136.9
—
0
-0.579
-4136.9
-0.011
52.179
—
100
—
0
—
0
—
0
0.14
0
0.133
0
-0.133
0
-0.02
0
—
0
-0.153
0
—
0
-0.153
0
-0.003
46.532
—
100
—
0
—
0
—
0
0.134
0
0.127
0
-0.127
0
-0.815
0
—
0
-0.942
0
—
0
-0.942
0
-0.021
44.132
—
100
—
0
—
0
—
0
0.15
0
0.137
0
-0.137
0
-0.027
0
—
0
-0.164
0
—
0
-0.164
0
-0.004
44.132
—
100
—
0
—
0
—
0
0.14
0
0.13
0
-0.13
0
0.19
0
-0.02
0
0.06
0
—
0
0.06
0
—
39.68
—
100
—
0
—
0
—
0
0.15
0
0.14
0
-0.14
0
-0.04
0
-0.01
0
-0.18
0
—
0
-0.18
0
-0.01
15.14
—
100
—
0
—
0
—
0
0.13
0
0.12
0
-0.12
0
-0.32
0
-0.01
0
-0.44
0
—
0
-0.44
0
-0.02
18.11
—
100
—
0
—
0
—
0
0.16
0
0.15
0
-0.16
0
-0.12
0
—
0
-0.28
0
—
0
-0.28
0
-0.02
13.89
—
100
—
0
—
0
—
0
0.12
0
0.12
0
-0.12
0
0.15
0
—
0
0.03
0
—
0
0.03
0
—
11.49
-0.5
100
-0.35
70
-0.15
30
—
0
-0.15
30
0.11
-22
-0.26
52
—
0
—
0
-0.26
52
—
0
-0.26
52
—
59.72
0.6
100
0.44
73.3
0.15
25
—
0
0.53
88.3
0.54
90
-0.38
-63.3
—
0
—
0
-0.38
-63.3
—
0
-0.38
-63.3
-0.36
1.06
3.61
100
2.27
62.9
1.34
37.1
—
0
0.8
22.2
0.8
22.2
0.54
15
-0.15
-4.2
—
0
0.39
10.8
—
0
0.39
10.8
0.33
1.17
1.75
100
1.17
66.9
0.58
33.1
—
0
0.56
32
0.57
32.6
0.01
0.6
-0.01
-0.6
—
0
—
0
—
0
—
0
—
1.06
1.04
100
0.68
65.4
0.36
34.6
—
0
0.53
51
0.53
51
-0.17
-16.3
-0.02
-1.9
—
0
-0.2
-19.2
—
0
-0.2
-19.2
-0.19
1.01
0.92
100
0.67
72.8
0.25
27.2
—
0
0.57
62
0.57
62
-0.32
-34.8
-0.01
-1.09
—
0
-0.33
-35.9
—
0
-0.33
-35.9
-0.38
0.87
1.61
100
1.17
72.7
0.44
27.3
—
0
0.58
36
0.58
36
-0.14
-8.7
—
0
—
0
-0.14
-8.7
-0.01
-0.6
-0.13
-8.07
-0.15
0.88
1.24
100
0.87
70.2
0.37
29.8
—
0
0.55
44.4
0.54
43.5
-0.17
-13.7
—
0
—
0
-0.18
-14.5
—
0
-0.18
-14.5
-0.2
0.87
0.83
100
0.51
61.4
0.31
37.3
—
0
0.69
83.1
0.69
83.1
-0.37
-44.6
—
0
—
0
0.09
10.8
—
0
0.09
10.8
0.1
0.87
0.94
100
0.66
70.2
0.28
29.8
—
0
0.59
62.8
0.59
62.8
-0.31
-33
—
0
—
0
-0.09
-9.6
—
0
-0.09
-9.6
-0.13
0.64
1.96
100
1.63
83.2
0.33
16.8
—
0
0.35
17.9
0.34
17.3
-0.01
-0.5
—
0
—
0
-0.94
-48
—
0
-0.94
-48
-1.59
0.59
0.99
100
0.61
61.6
0.38
38.4
—
0
0.79
79.8
0.79
79.8
-0.41
-41.4
—
0
—
0
-0.41
-41.4
—
0
-0.41
-41.4
-0.77
0.53
0.53
100
0.65
122.6
-0.12
-22.6
—
0
0.41
77.4
0.41
77.4
-0.53
-100
0.01
1.9
—
0
-2.91
-549.06
—
0
-2.91
-549.06
-6.45
0.45
0.91
100
0.42
46.2
0.49
53.8
—
0
0.57
62.6
0.57
62.6
-0.08
-8.8
—
0
—
0
-0.08
-8.8
—
0
-0.08
-8.8
-0.23
0.34
0.69
100
0.42
60.9
0.27
39.1
—
0
0.49
71
0.49
71
-0.22
-31.9
—
0
—
0
-0.22
-31.9
—
0
-0.22
-31.9
-0.71
0.31
1.05
100
0.5
47.6
0.55
52.4
—
0
0.66
62.9
0.66
62.9
-0.11
-10.5
0.01
1
—
0
-0.1
-9.5
—
0
-0.1
-9.5
-0.33
0.31
0.72
100
0.68
94.4
0.04
5.6
—
0
0.88
122.2
0.94
130.6
-0.9
-125
-0.01
-1.4
-0.01
-1.4
-1.11
-154.2
—
0
-1.11
-154.2
-4.63
0.24
1.43
100
0.75
52.4
0.68
47.6
—
0
1.29
90.2
1.32
92.3
-0.64
-44.8
—
0
-0.03
-2.1
-0.64
-44.8
—
0
-0.64
-44.8
-3.76
0.17
2.25
100
1.16
51.6
1.09
48.4
—
0
1.24
55.1
1.26
56
-0.17
-7.6
-0.01
-0.4
0.02
0.9
-0.67
-29.8
—
0
-0.67
-29.8
-4.18
0.16
1.37
100
0.85
62
0.52
38
—
0
1.06
77.4
1.08
78.8
-0.56
-40.9
-0.01
-0.7
-0.05
-3.6
-0.56
-40.9
—
0
-0.56
-40.9
-4
0.14
1.47
100
0.47
32
0.99
67.3
—
0
0.99
67.3
0.98
66.7
0.01
0.7
-0.01
-0.7
-0.01
-0.7
—
0
—
0
—
0
0.01
0.11
0.53
100
0.16
30.2
0.37
69.8
—
0
0.44
83
0.43
81.1
-0.06
-11.3
-0.02
-3.8
-0.01
-1.9
-0.08
-15.09
—
0
-0.08
-15.09
-1
0.08