Equals Group Statements
EQ
Equals 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
59.95
100
25.503
42.5
34.447
57.5
—
0
22.923
38.2
27.552
46
6.895
11.5
-0.415
-0.7
—
0
6.48
10.8
1.296
2.2
5.184
8.6
0.028
187.5
50.683
100
21.96
43.3
28.723
56.7
—
0
19.332
38.1
23.918
47.2
4.805
9.5
-0.403
-0.8
—
0
3.329
6.6
0.371
0.7
2.958
5.8
0.014
205.36
45.028
100
21.425
47.6
23.603
52.4
—
0
13.995
31.1
18.21
40.4
5.393
12
-0.109
-0.2
—
0
5.819
12.9
1.031
2.3
4.788
10.6
0.026
181.53
38.309
100
19.52
51
18.789
49
—
0
12.201
31.8
15.93
41.6
2.859
7.5
-0.164
-0.4
—
0
2.531
6.6
-0.172
-0.4
2.562
6.7
0.013
195.4
31.373
100
16.507
52.6
14.866
47.4
—
0
9.672
30.8
13.794
44
1.072
3.4
-0.187
-0.6
—
0
0.885
2.8
0.037
0.1
0.675
2.2
0.004
179.77
27.186
100
13.386
49.2
13.8
50.8
—
0
8.88
32.7
13.222
48.6
0.578
2.1
-0.464
-1.7
—
0
-1.57
-5.8
-0.48
-1.8
-1.173
-4.3
-0.007
179.2
16.905
100
6.685
39.5
10.22
60.5
—
0
9.454
55.9
12.322
72.9
-2.102
-12.4
-0.145
-0.9
—
0
-2.247
-13.3
-1.075
-6.4
-1.251
-7.4
-0.007
178.71
15.187
100
5.637
37.1
9.551
62.9
—
0
11.891
78.3
14.94
98.4
-5.389
-35.5
-0.519
-3.4
—
0
-5.7
-37.5
-1.932
-12.7
-3.834
-25.2
-0.021
178.82
13.772
100
5.034
36.5
8.739
63.5
—
0
8.312
60.4
11.038
80.1
-2.299
-16.7
-0.072
-0.5
—
0
-3.346
-24.3
-0.177
-1.3
-3.086
-22.4
-0.017
178.39
16.349
100
7.844
48
8.505
52
—
0
10.223
62.5
13.054
79.8
-4.549
-27.8
-0.085
-0.5
—
0
-9.948
-60.9
-3.113
-19.04
-6.806
-41.6
-0.039
174.56
13.576
100
4.273
31.5
9.303
68.5
—
0
7.571
55.8
9.303
68.5
0
0.0009
-0.155
-1.1
—
0
-0.178
-1.3
-0.623
-4.6
0.445
3.3
0.003
164.66
14.069
100
6.223
44.2
7.846
55.8
—
0
6.714
47.7
8.033
57.1
-0.187
-1.3
—
0
—
0
-0.256
-1.8
-0.791
-5.6
0.534
3.8
0.003
172.23
12.023
100
2.328
19.4
9.695
80.6
—
0
7.442
61.9
7.442
61.9
2.252
18.7
—
0
—
0
2.025
16.8
-0.059
-0.5
2.084
17.3
0.014
147.6
9.356
2.269
7.088
—
6.739
6.739
0.349
—
—
0.079
-0.218
0.297
0.002
145.61
6.104
1.257
4.847
—
4.697
4.697
0.15
—
—
0.15
—
0.15
0.001
104.1
5.6
1.7
3.9
—
4.5
4.5
-0.6
—
—
-0.6
—
-0.6
-0.01
103.8
4.6
1
3.5
—
4.4
4.5
-0.9
—
—
-0.9
—
-0.9
-0.01
90.3
3.8
1.5
2.3
—
3.6
3.6
-1.3
—
—
-1.3
—
-1.3
-0.02
72.4
3.6
0.9
2.7
—
4.8
4.8
-2.1
—
—
-2.1
—
-2.1
-0.03
70.7
3.1
1.1
2
—
4.2
4.3
-2.2
—
—
-2.2
—
-2.2
-0.04
60.7
2.4
0.5
1.8
—
2.4
2.4
-0.6
—
—
-0.6
—
-0.6
-0.01
68
189.1
187.6
1.5
—
1.2
1.2
0.3
—
—
0.3
—
0.3
—
68
133.3
132
1.3
—
1.4
1.4
-0.2
—
—
-0.2
—
-0.2
—
68