ReNeuron Group Statements
RE
ReNeuron 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
0.16
100
—
0
—
0
2.18
1362.5
1.28
800
3.46
2162.5
-3.3
-2062.5
0.07
43.8
—
0
-3.23
-2018.8
-0.39
-243.8
-2.84
-1775
-0.05
56.82
0.09
100
—
0
—
0
1.48
1644.4
1.46
1622.2
2.93
3255.6
-2.84
-3155.6
—
0
—
0
-2.84
-3155.6
-0.61
-677.8
-2.23
-2477.8
-0.04
57.54
0.44
100
—
0
—
0
2.99
679.5
1.73
393.2
4.71
1070.5
-4.27
-970.5
0.46
104.5
—
0
-3.82
-868.2
-0.64
-145.5
-3.18
-722.7
-0.06
56.71
0.35
100
—
0
—
0
3.73
1065.7
1.78
508.6
5.5
1571.4
-5.16
-1474.3
0.06
17.1
—
0
-5.09
-1454.3
-0.64
-182.9
-4.46
-1274.3
-0.08
57.06
0.06
100
—
0
—
0
4.34
7233.3
1.79
2983.3
6.13
10216.7
-6.07
-10116.7
0.11
183.3
—
0
-5.96
-9933.3
-0.73
-1216.7
-5.23
-8716.7
-0.09
56.89
0.22
100
—
0
—
0
3.56
1618.2
1.83
831.8
5.39
2450
-5.17
-2350
-0.27
-122.7
—
0
-5.44
-2472.7
-1.19
-540.9
-4.26
-1936.4
-0.09
45.55
0.04
100
—
0
—
0
5.94
14850
1.92
4800
7.78
19450
-7.74
-19350
-0.23
-575
—
0
-7.97
-19925
-0.88
-2200
-7.09
-17725
-0.22
32.71
0.04
100
—
0
—
0
7.11
17775
1.66
4150
8.74
21850
-8.7
-21750
-0.02
-50
—
0
-8.72
-21800
-1.2
-3000
-7.52
-18800
-0.23
32.69
6.03
100
—
0
—
0
9.23
153.1
2.58
42.8
11.74
194.7
-5.71
-94.7
0.57
9.5
—
0
-5.14
-85.2
-1.25
-20.7
-3.9
-64.7
-0.12
32.65
0.02
100
—
0
—
0
8.7
43500
2.2
11000
10.63
53150
-10.61
-53050
0.19
950
—
0
-10.42
-52100
-1.43
-7150
-8.99
-44950
-0.28
32.5
0.03
100
—
0
—
0
7.54
25133.3
2.58
8600
7.72
25733.3
-7.69
-25633.3
0.87
2900
—
0
-6.82
-22733.3
-1.46
-4866.7
-5.36
-17866.7
-0.16
32.5
0.02
100
—
0
—
0
8.06
40300
2.41
12050
9.85
49250
-9.83
-49150
-0.16
-800
—
0
-9.99
-49950
-1.95
-9750
-8.05
-40250
-0.25
32.5
0.02
100
—
0
—
0
8.6
43000
2.21
11050
10.57
52850
-10.55
-52750
-0.43
-2150
—
0
-10.97
-54850
-1.4
-7000
-9.57
-47850
-0.29
32.5
0.02
100
—
0
—
0
8.77
43850
2
10000
10.28
51400
-10.26
-51300
0.73
3650
—
0
-9.53
-47650
-1.65
-8250
-7.88
-39400
-0.24
32.5
0.02
100
—
0
—
0
7.88
39400
2.14
10700
9.65
48250
-9.63
-48150.00000000001
1
5000
—
0
-8.64
-43200
-0.94
-4700
-7.7
-38500
-0.24
32.5
0.02
100
—
0
—
0
6.56
32800
2.18
10900
8.45
42250
-8.43
-42150
0.82
4100
—
0
-7.61
-38050
-0.74
-3700
-6.87
-34350
-0.21
32.46
0.01
100
—
0
—
0
3.72
37200
1.93
19300
5.4
54000
-5.39
-53900
0.16
1600
—
0
-5.24
-52400
-0.76
-7600
-4.48
-44800.00000000001
-0.21
21.14
0.02
100
—
0
—
0
3.5
17500
2.26
11300
5.51
27550
-5.49
-27450
0.05
250
—
0
-5.44
-27200
-0.66
-3300
-4.78
-23900
-0.26
18.37
0.01
100
—
0
—
0
3.75
37500
1.43
14300
4.92
49200
-4.91
-49100
0.04
400
—
0
-4.87
-48700
-0.74
-7400
-4.13
-41300
-0.22
18.37
0.01
100
—
0
—
0
3.07
30700
1.9
19000
4.49
44900
-4.48
-44800.00000000001
0.13
1300
—
0
-4.34
-43400
-0.44
-4400
-3.9
-39000
-0.21
18.29
0.01
100
—
0
—
0
2.76
27600
0.92
9200
3.5
35000
-3.49
-34900
0.02
200
—
0
-3.48
-34800
-0.31
-3100
-3.17
-31700
-0.29
10.98
0.01
100
—
0
—
0
2.42
24200
1.34
13400
3.76
37600
-3.75
-37500
0.01
100
—
0
-3.74
-37400
-0.28
-2800.0000000000005
-3.47
-34700
-0.45
7.78
0.01
100
—
0
—
0
2.37
23700
0.98
9800
3.35
33500
-3.34
-33400
0.02
200
—
0
-3.32
-33200
-0.44
-4400
-2.88
-28800
-0.38
7.6
0.01
100
—
0
—
0
2.33
23300
1.17
11700
3.49
34900
-3.48
-34800
0.02
200
—
0
-3.47
-34700
-0.27
-2700
-3.19
-31900
-0.5
6.41
0.03
100
—
0
—
0
2.54
8466.7
0.89
2966.7
3.43
11433.3
-3.4
-11333.3
0.02
66.7
—
0
-3.38
-11266.7
-0.34
-1133.3
-3.04
-10133.3
-0.47
6.41
0.01
100
—
0
—
0
2.04
20400
1.91
19100
3.94
39400
-3.93
-39300
0.02
200
—
0
-3.91
-39100
-0.26
-2600
-3.66
-36600
-0.66
5.53
0.02
100
—
0
—
0
1.73
8650
1.16
5800
2.75
13750
-2.74
-13700
0.01
50
—
0
-2.73
-13650
-0.24
-1200
-2.49
-12450.000000000002
-0.55
4.53
0.02
100
—
0
—
0
0.94
4700
1.01
5050
1.92
9600
-1.9
-9500.000000000002
—
0
—
0
-4.19
-20950.000000000004
-0.22
-1100
-3.98
-19900
-1.1
3.62
0.01
100
—
0
—
0
1.14
11400
0.9
9000
2.04
20400
-2.03
-20300
—
0
—
0
-2.03
-20300
-0.15
-1500
-1.87
-18700
-0.6
3.14
0.09
100
—
0
—
0
1.24
1377.8
0.4
444.4
1.64
1822.2
-1.55
-1722.2
-0.03
-33.3
—
0
-1.58
-1755.6
-1
-1111.1
-0.58
-644.4
-0.36
1.59
0.01
100
—
0
—
0
1.94
19400
1.19
11900
3.12
31200
-3.12
-31200
0.03
300
—
0
-3.09
-30900
—
0
-3.09
-30900
-1.94
1.59
0.02
100
—
0
—
0
2.61
13050
1.13
5650
3.62
18100
-3.59
-17950
0.13
650
—
0
-3.47
-17350
—
0
-3.47
-17350
-2.17
1.59
—
100
—
0
—
0
2.56
0
0.93
0
3.3
0
-3.3
0
0.19
0
—
0
-3.11
0
—
0
-3.11
0
-2.1
1.48
0.01
100
—
0
—
0
1.9
19000
0.85
8500
2.62
26200
-2.61
-26100
0.11
1100
—
0
-2.51
-25100
—
0
-2.51
-25100
-2.09
1.2
0.04
100
—
0
—
0
2.52
6300
1.01
2525
3.39
8475
-3.35
-8375
0.09
225
—
0
-3.27
-8175
—
0
-3.27
-8175
-3.27
1
0.01
100
—
0
0.01
100
2.04
20400
0.82
8200
2.75
27500
-2.75
-27500
0.15
1500
—
0
-2.6
-26000
-0.51
-5100
-2.09
-20900
-2.17
0.96
—
100
—
0
—
0
2.3
0
1.95
0
4.08
0
-4.08
0
-0.2
0
—
0
-4.28
0
—
0
-4.28
0
-8.07
0.53
0.02
100
—
0
0.02
100
1.57
7850
0.96
4800
2.39
11950
-2.37
-11850
0.15
750
—
0
-2.23
-11150
—
0
-2.23
-11150
-6.02
0.37
0.02
100
—
0
0.02
100
1.82
9100
1.34
6700
2.96
14800
-2.94
-14700
0.2
1000
—
0
-2.74
-13700
-0.46
-2300
-2.28
-11400
-6.16
0.37
—
100
—
0
—
0
1.88
0
0.88
0
2.59
0
-2.59
0
0.32
0
—
0
-2.28
0
—
0
-2.28
0
-6.33
0.36