Kingswood Statements
KW
Kingswood 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
62.73
100
37.314
59.5
25.416
40.5
—
0
14.034
22.4
23.408
37.3
2.008
3.2
-7.138
-11.4
—
0
-9.919
-15.8
0.175
0.3
-10.537
-16.8
-0.049
216.92
65.609
100
43.548
66.4
22.061
33.6
—
0
13.437
20.5
20.514
31.3
1.547
2.4
-4.943
-7.5
—
0
-9.281
-14.1
-4.619
-7.04
-5.252
-8.005
-0.024
216.92
80.389
100
60.33
75
20.059
25
—
0
10.283
12.8
17.417
21.7
2.642
3.3
-1.455
-1.8
-1.455
-1.8
-1.691
-2.1
0.139
0.2
-2.545
-3.2
-0.012
216.92
88.175
100
72.673
82.4
15.502
17.6
—
0
10.39
11.8
16.449
18.7
-0.947
-1.07
—
0
-4.087
-4.6
-10.736
-12.2
0.764
0.9
-12.575
-14.3
-0.058
216.92
44.09
100
36.34
82.4
7.75
17.6
—
0
3.76
8.5
7.31
16.6
0.436
1
—
0
-5.806
-13.2
-5.37
-12.2
0.382
0.9
-5.75
-13.04
-0.032
216.92
61.541
100
47.824
77.7
13.717
22.3
—
0
11.776
19.1
15.924
25.9
-2.207
-3.6
—
0
-0.84
-1.4
-3.728
-6.06
-0.003
-0.005
-4.857
-7.9
-0.022
216.92
17.226
100
6.533
37.9
10.693
62.1
—
0
18.402
106.8
15.767
91.5
-5.074
-29.5
0.056
0.3
-0.336
-2
-7.256
-42.1
0.06
0.3
-7.576
-44
-0.035
216.92
8.251
100
1.938
23.5
6.313
76.5
—
0
8.485
102.8
11.424
138.5
-5.111
-61.9
—
0
-0.081
-1
-6.066
-73.5
—
0
-6.066
-73.5
-0.028
216.92
5.85
100
0.47
8
5.38
92
—
0
10.973
187.6
8.178
139.8
-2.798
-47.8
-0.177
-3.03
—
0
-6.788
-116.03
—
0
-6.803
-116.3
-0.034
200.86
4.203
100
0.398
9.5
3.805
90.5
—
0
5.279
125.6
5.802
138
-1.997
-47.5
-0.034
-0.8
—
0
-2.18
-51.9
—
0
-2.32
-55.2
-0.014
156.89
3.791
100
0.265
7
3.526
93
—
0
4.879
128.7
5.535
146
-2.009
-53
-0.01
-0.3
—
0
-2.019
-53.3
-0.001
-0.03
-3.221
-85
-0.013
153.9
3.715
100
0.296
8
3.419
92
—
0
5.034
135.5
5.292
142.4
-1.873
-50.4
-0.007
-0.2
—
0
-1.67
-45
0.001
0.03
-1.497
-40.3
-0.015
108.82
9.267
1.076
8.191
—
9.222
13.271
-5.08
-0.701
—
-6.064
—
-5.948
-0.06
100.32
5.203
0.673
4.53
—
4.392
5.093
-0.563
-0.462
—
-0.831
—
-0.831
-0.023
36.577
5.041
0.748
4.293
—
4.164
4.245
0.048
-0.285
—
-0.237
-0.004
-0.233
-0.007
33.911
4.37
0.42
3.95
—
3.93
4.19
-0.24
-0.28
—
-0.52
—
-0.52
-0.02
32.48
3.78
0.58
3.21
—
4.02
4.25
-1.05
-0.27
—
-0.6
-0.01
-0.59
-0.02
32.18
3.87
0.61
3.26
—
3.23
3.42
-0.16
-0.24
—
-0.4
—
-0.4
-0.01
27.73
3.66
—
—
—
3.77
3.77
-0.11
-0.2
—
-0.67
0.01
-0.68
-0.03
21.2
1.92
—
—
—
1.55
1.55
0.37
-0.04
—
0.33
—
0.33
0.02
15.75
1.9
—
—
—
0.13
0.13
1.77
-0.09
—
1.68
—
1.68
—
—
0.01
—
—
—
0.18
0.18
-0.17
0.05
—
-0.12
—
-0.12
—
374.95
1.47
0.01
1.46
—
0.12
0.12
1.34
—
—
1.34
—
1.34
0.28
4.79
0.05
—
0.05
—
0.22
0.22
-0.17
—
—
-0.17
—
-0.17
-0.07
2.48
-0.46
-0.01
-0.45
—
-0.12
-0.08
-0.37
-0.07
0.04
-0.44
—
-0.44
-0.28
1.57
-0.01
0.01
-0.02
—
0.15
0.14
-0.16
—
—
-0.16
—
-0.16
-0.11
1.46
-0.01
—
-0.01
—
0.06
0.06
-0.07
—
—
-0.07
—
-0.07
-0.1
0.71
-0.06
—
—
—
0.08
0.07
-0.13
—
—
-0.13
—
-0.13
-0.23
0.56
-0.01
—
-0.01
—
0.13
0.13
-0.14
—
—
-0.14
—
-0.14
-0.6
0.23
-3.17
0.06
-3.23
—
0.13
0.13
-3.36
0.01
—
-3.56
—
-3.56
-16.18
0.22
0.01
0.02
-0.01
—
0.14
0.14
-0.15
-0.03
—
-0.18
—
-0.18
-0.83
0.22
-3.27
0.02
-3.29
—
0.17
0.17
-3.46
0.02
—
-3.44
—
-3.44
-15.63
0.22
0.01
—
0.01
—
0.15
0.16
-0.14
-0.01
—
-0.15
—
-0.15
-0.68
0.22
-0.42
—
-0.42
—
0.13
0.13
-0.55
2.29
—
1.74
—
1.74
7.9
0.22
0.54
—
0.54
—
0.2
0.2
0.33
-0.53
—
-0.19
—
-0.19
-0.87
0.22