Oxford Biodynamics Statements
OB
Oxford Biodynamics 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
0.29
100
0.168
57.9
0.122
42.1
0.474
163.4
4.938
1702.8
5.532
1907.6
-5.41
-1865.5
-1.248
-430.3
—
0
-6.659
-2296.2
-0.276
-95.2
-6.383
-2201.03
-0.041
155.86
0.22
100
0.076
34.5
0.144
65.5
0.284
129.1
4.208
1912.7
4.902
2228.2
-4.758
-2162.7
-0.108
-49.09
—
0
-4.752
-2160
-0.309
-140.5
-4.443
-2019.5
-0.032
139.1
0.069
100
0.038
55.1
0.031
44.9
0.335
485.5
3.771
5465.2
4.516
6544.9
-4.485
-6500
0.31
449.3
—
0
-4.175
-6050.7
-0.494
-715.9
-3.681
-5334.8
-0.037
100.35
0.085
100
—
0
—
0
0.191
224.7
3.558
4185.9
4.201
4942.4
-4.116
-4842.4
0.724
851.8
—
0
-3.392
-3990.6
-0.363
-427.06
-3.029
-3563.5
-0.031
99.053
0.042
100
—
0
0.042
100
0.096
228.6
1.78
4238.1
2.15
5119
-2.11
-5023.8
0.05
119
-0.362
-861.9
-1.7
-4047.6
-0.182
-433.3
-1.51
-3595.2
-0.015
99.05
0.091
100
—
0
—
0
0.297
326.4
2.979
3273.6
4.148
4558.2
-4.057
-4458.2
-0.067
-73.6
—
0
-4.124
-4531.9
-0.521
-572.5
-3.603
-3959.3
-0.039
92.56
0.25
100
—
0
—
0
0.601
240.4
2.89
1156
3.705
1482
-3.455
-1382
-0.05
-20
—
0
-3.505
-1402
-0.426
-170.4
-3.079
-1231.6
-0.033
92.56
0.268
100
—
0
—
0
0.343
128
2.294
856
2.861
1067.5
-2.593
-967.5
-0.065
-24.3
—
0
-2.658
-991.8
-0.335
-125
-2.323
-866.8
-0.025
92.56
0.188
100
—
0
—
0
0.279
148.4
2.027
1078.2
2.546
1354.3
-2.358
-1254.3
0.07
37.2
—
0
-2.288
-1217.02
-0.262
-139.4
-2.026
-1077.7
-0.022
92.56
0.333
100
—
0
—
0
—
0
1.954
586.8
2.377
713.8
-2.044
-613.8
0.253
76
—
0
-1.791
-537.8
-0.271
-81.4
-1.52
-456.5
-0.016
92.557
0.574
100
—
0
—
0
0.203
35.4
1.86
324
2.253
392.5
-1.679
-292.5
0.084
14.6
—
0
-1.595
-277.9
-0.315
-54.9
-1.28
-223
-0.014
92.56
0.713
100
—
0
—
0
0.377
52.9
1.485
208.3
2.03
284.7
-1.317
-184.7
0.25
35.1
—
0
-1.067
-149.6
-0.245
-34.4
-0.822
-115.3
-0.009
88.538
0.473
100
—
0
—
0
0.316
66.8
1.482
313.3
1.758
371.7
-1.285
-271.7
-0.071
-15.01
—
0
-1.356
-286.7
-0.225
-47.6
-1.131
-239.1
-0.013
86.918
0.799
—
—
0.247
1.759
2.001
-1.202
-0.094
—
-1.296
-0.133
-1.163
-0.014
85.954
0.38
—
—
0.16
1.54
1.7
-1.31
0.07
-0.12
-2.74
-0.1
-2.64
-0.03
84.59
0.7
—
—
0.26
1.22
1.68
-0.98
0.14
0.1
-1.29
-0.34
-0.94
-0.01
77.1
0.39
—
—
0.25
1.23
1.29
-0.9
0.12
-0.26
-0.79
—
-0.79
-0.01
86.1
0.48
—
—
0.16
1.15
1.47
-0.99
-0.04
—
-1.03
-0.37
-0.67
-0.01
86.1
0.22
—
—
0.13
0.85
0.84
-0.62
0.28
-0.18
-0.34
—
-0.34
—
86.1