Impax Asset Statements
IP
Impax Asset 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
86.15
100
—
0
—
0
—
0
—
0
62.03
72
24.12
28
0.44
0.5
—
0
24.56
28.5
6.321
7.3
18.239
21.2
0.135
130.11
90.407
100
—
0
—
0
—
0
—
0
60.978
67.4
29.429
32.6
1.281
1.4
—
0
30.71
34
8.283
9.2
22.427
24.8
0.17
132.03
87.96
100
—
0
—
0
—
0
—
0
63.142
71.8
24.818
28.2
-3.422
-3.9
—
0
21.396
24.3
4.601
5.2
16.795
19.1
0.128
131.11
86.756
100
—
0
—
0
—
0
—
0
53.533
61.7
33.223
38.3
6.649
7.7
—
0
39.872
46
7.031
8.1
32.841
37.9
0.246
133.59
88.64
100
—
0
—
0
—
0
—
0
56.68
63.9
31.96
36.1
0.727
0.8
—
0
32.687
36.9
6.046
6.8
26.641
30.1
0.201
132.74
82.465
100
—
0
—
0
—
0
—
0
51.472
62.4
30.993
37.6
0.308
0.4
—
0
31.301
38
5.413
6.6
25.888
31.4
0.189
136.91
60.591
100
—
0
—
0
—
0
—
0
44.15
72.9
16.441
27.1
-1.993
-3.3
—
0
14.448
23.8
0.091
0.2
14.357
23.7
0.112
128.43
46.32
100
—
0
—
0
—
0
—
0
37.077
80
9.243
20
-0.606
-1.3
—
0
8.637
18.6
1.226
2.6
7.411
16
0.059
125.69
41.191
100
—
0
—
0
—
0
—
0
32.851
79.8
8.34
20.2
-0.295
-0.7
—
0
8.045
19.5
1.718
4.2
6.327
15.4
0.05
125.97
39.901
100
—
0
—
0
—
0
—
0
31.014
77.7
8.887
22.3
0.695
1.7
—
0
9.582
24
1.735
4.3
7.847
19.7
0.063
124.37
33.794
100
—
0
—
0
—
0
—
0
23.869
70.6
9.925
29.4
-0.609
-1.8
—
0
9.316
27.6
1.293
3.8
8.023
23.7
0.065
123.75
40.003
100
—
0
—
0
—
0
—
0
30.278
75.7
9.725
24.3
-0.621
-1.6
—
0
9.104
22.8
2.138
5.3
6.966
17.4
0.058
120.9
25.68
100
—
0
—
0
—
0
—
0
19.962
77.7
5.718
22.3
-0.202
-0.8
—
0
5.516
21.5
1.081
4.2
4.435
17.3
0.037
120.37
18.746
100
—
0
—
0
—
0
—
0
15.521
82.8
3.225
17.2
0.184
1
—
0
3.409
18.2
-1.737
-9.3
5.146
27.5
0.044
117.75
13.95
100
—
0
—
0
—
0
—
0
11.18
80.1
2.77
19.9
-0.33
-2.4
0.41
2.9
2.44
17.5
-0.08
-0.6
2.52
18.1
0.02
113.05
11.63
100
—
0
—
0
—
0
—
0
9.34
80.3
2.29
19.7
0.85
7.3
0.3
2.6
3.14
27
0.51
4.4
2.63
22.6
0.02
114.53
9.43
100
—
0
—
0
—
0
—
0
7.83
83
1.6
17
0.46
4.9
-0.04
-0.4
2.06
21.8
0.51
5.4
1.55
16.4
0.01
114.27
9.3
100
—
0
—
0
—
0
—
0
7.01
75.4
2.29
24.6
0.91
9.8
-1.46
-15.7
3.2
34.4
1.44
15.5
1.76
18.9
0.02
116.33
10.42
100
—
0
—
0
—
0
—
0
8.42
80.8
2
19.2
-0.06
-0.6
0.28
2.7
1.94
18.6
0.07
0.7
1.88
18
0.02
115.49
10.45
100
—
0
—
0
—
0
—
0
7.6
72.7
2.85
27.3
-0.69
-6.6
-0.2
-1.9
2.16
20.7
0.32
3.1
1.84
17.6
0.02
117.56
9.91
100
—
0
—
0
—
0
—
0
7.97
80.4
1.94
19.6
-0.56
-5.7
0.74
7.5
1.38
13.9
-0.04
-0.4
1.41
14.2
0.01
117.99
9.79
100
—
0
—
0
—
0
—
0
7.05
72
2.75
28.1
-0.87
-8.9
-0.25
-2.6
1.88
19.2
0.39
4
1.49
15.2
0.01
120.18
8.67
100
—
0
—
0
—
0
0.28
3.2
7.28
84
1.39
16
0.09
1
0.17
2
1.48
17.1
0.01
0.1
1.47
17
0.01
127.75
9.43
100
—
0
—
0
—
0
3.93
41.7
11.11
117.8
-1.68
-17.8
-0.57
-6.04
0.09
1
-2.05
-21.7
0.44
4.7
-2.49
-26.4
-0.02
106.87
9.19
100
—
0
—
0
—
0
3.83
41.7
11.83
128.7
-2.64
-28.7
0.04
0.4
1.03
11.2
-2.69
-29.3
-0.53
-5.8
-2.16
-23.5
-0.02
108.34
11.07
100
—
0
—
0
—
0
3.65
33
12
108.4
-0.93
-8.4
0.15
1.4
0.62
5.6
-0.34
-3.07
0.2
1.8
-0.53
-4.8
—
108.45
9.86
100
—
0
—
0
—
0
—
0
7.08
71.8
2.78
28.2
0.8
8.1
0.12
1.2
2.05
20.8
0.45
4.6
1.6
16.2
0.01
109.28
9.03
100
—
0
—
0
—
0
—
0
6.52
72.2
2.51
27.8
1
11.1
-0.07
-0.8
3.51
38.9
0.91
10.1
2.6
28.8
0.02
108.45
6.31
100
—
0
—
0
—
0
—
0
4.84
76.7
1.47
23.3
0.2
3.2
0.06
1
1.67
26.5
0.47
7.4
1.2
19
0.01
108.95
4.94
100
—
0
—
0
—
0
—
0
4.51
91.3
0.43
8.7
0.5
10.1
0.39
7.9
0.93
18.8
-0.16
-3.2
1.09
22.1
0.01
115.58
5.45
100
—
0
—
0
—
0
—
0
4
73.4
1.46
26.8
0.08
1.5
0.28
5.1
1.54
28.3
0.35
6.4
1.19
21.8
0.01
115.58
6.47
100
—
0
—
0
—
0
—
0
4.31
66.6
2.16
33.4
0.11
1.7
-0.06
-0.9
2.27
35.1
0.52
8
1.75
27
0.02
109.73
4.92
100
—
0
—
0
—
0
—
0
3.47
70.5
1.46
29.7
0.14
2.8
0.49
10
1.59
32.3
0.55
11.2
1.04
21.1
0.01
110.39
3.94
100
—
0
—
0
—
0
—
0
2.88
73.1
1.06
26.9
0.12
3
—
0
1.18
29.9
0.32
8.1
0.86
21.8
0.01
108.6
3.18
100
—
0
—
0
—
0
—
0
2.63
82.7
0.55
17.3
0.09
2.8
0.32
10.1
0.65
20.4
0.21
6.6
0.43
13.5
—
108.41
2.31
100
—
0
—
0
—
0
—
0
1.96
84.8
0.36
15.6
-0.01
-0.4
0.15
6.5
0.35
15.2
-0.39
-16.9
0.73
31.6
0.01
65.22
1.53
100
—
0
—
0
—
0
—
0
1.42
92.8
0.11
7.2
0.04
2.6
0.16
10.5
0.15
9.8
—
0
0.15
9.8
—
45.96
0.77
100
—
0
—
0
—
0
—
0
1.08
140.3
-0.3
-39
-0.04
-5.2
—
0
-0.34
-44.2
—
0
-0.34
-44.2
-0.01
38.63
0.95
100
—
0
—
0
—
0
—
0
1.18
124.2
-0.23
-24.2
-0.03
-3.2
—
0
-0.25
-26.3
—
0
-0.25
-26.3
-0.01
37.5
0.85
100
—
0
—
0
—
0
—
0
1.14
134.1
-0.29
-34.1
-0.06
-7.06
—
0
-0.35
-41.2
—
0
-0.35
-41.2
-0.01
37.06
0.89
100
—
0
—
0
—
0
—
0
1.17
131.5
-0.28
-31.5
-0.07
-7.9
—
0
-0.35
-39.3
—
0
-0.35
-39.3
-0.01
35.7
0.75
100
—
0
0.75
100
—
0
—
0
1.17
156
-0.42
-56.00000000000001
-0.02
-2.7
—
0
-0.35
-46.7
0.03
4
-0.38
-50.7
-0.01
35.49