Molten Ventures Statements
GR
Molten Ventures 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
-53.5
100
—
0
—
0
—
0
13.3
-24.9
13.6
-25.4
-67.1
125.4
-5.2
9.7
—
0
-72.4
135.3
-0.2
0.4
-72.2
135
-0.472
153
-72.9
100
—
0
—
0
—
0
10.9
-15
11.2
-15.4
-84.1
115.4
-4.6
6.3
—
0
-88.7
121.7
-0.6
0.8
-88.1
120.9
-0.576
153
-144.5
100
—
0
—
0
—
0
12.2
-8.4
12.6
-8.7
-157.1
108.7
-0.8
0.6
—
0
-158
109.3
-2.7
1.9
-155.3
107.5
-1.015
153
89.2
100
—
0
—
0
—
0
10.4
11.7
10.8
12.1
78.4
87.9
-0.7
-0.8
—
0
77.6
87
-5.1
-5.7
82.7
92.7
0.535
154.6
44.6
100
—
0
44.6
100
—
0
5.25
11.8
5.95
13.3
38.65
86.7
0.5
1.1
0.35
0.8
—
0
-2.55
-5.7
—
0
0.268
154.6
262
100
—
0
—
0
—
0
12.8
4.9
13.2
5
248.8
95
1.1
0.4
—
0
247.4
94.4
29.4
11.2
218
83.2
1.461
149.2
226.34
100
—
0
—
0
—
0
8.498
3.8
8.744
3.9
217.6
96.1
-3.623
-1.6
—
0
213.84
94.5
0.225
0.1
213.61
94.4
1.526
140
62.469
100
—
0
—
0
—
0
6.894
11
7.204
11.5
55.265
88.5
-1.534
-2.5
—
0
53.61
85.8
-0.199
-0.3
53.809
86.1
0.45
119.48
-11.116
100
—
0
—
0
—
0
5.353
-48.2
5.654
-50.9
-16.77
150.9
-1.356
12.2
—
0
-18.32
164.8
0.017
-0.2
-18.6
167.3
-0.157
118.1
63.126
100
—
0
—
0
—
0
5.447
8.6
5.666
9
57.46
91
1.288
2
—
0
58.703
93
—
0
58.307
92.4
0.475
122.81
76.785
100
—
0
—
0
—
0
4.991
6.5
5.075
6.6
71.71
93.4
0.339
0.4
—
0
72.028
93.8
0.001
0.001
71.752
93.4
0.704
101.95
44.031
100
—
0
—
0
—
0
3.883
8.8
3.962
9
40.069
91
1.262
2.9
—
0
39.122
88.9
-0.012
-0.03
38.827
88.2
0.392
99.058
49.287
100
—
0
—
0
—
0
3.652
7.4
3.731
7.6
45.556
92.4
-0.948
-1.9
—
0
42.124
85.5
-0.047
-0.1
39.333
79.8
0.662
59.412
24.479
100
—
0
—
0
—
0
2.623
10.7
2.704
11
21.775
89
-0.47
-1.9
—
0
18.73
76.5
0.004
0.02
18.433
75.3
0.257
71.612
36.7
100
—
0
—
0
—
0
3.93
10.7
2.74
7.5
33.96
92.5
-0.07
-0.2
-1.19
-3.2
7.17
19.5
0.01
0.03
7.04
19.2
0.17
40.82
0.72
100
—
0
—
0
—
0
0.77
106.9
1.21
168.1
-0.49
-68.06
0.3
41.7
—
0
26.51
3681.9
0.42
58.3
25.88
3594.4
0.64
40.67
1.38
100
—
0
—
0
—
0
0.75
54.3
1.56
113
-0.18
-13.04
0.04
2.9
—
0
0.22
15.9
—
0
0.2
14.5
—
40.67
1.33
100
—
0
—
0
—
0
0.66
49.6
1.24
93.2
0.09
6.8
—
0
—
0
0.07
5.3
—
0
0.07
5.3
—
40.67
1.47
100
—
0
—
0
—
0
1
68
1.63
110.9
-0.16
-10.9
-0.02
-1.4
—
0
-0.23
-15.6
—
0
-0.23
-15.6
-0.01
40.67