Begbies Traynor Statements
BE
Begbies Traynor 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
70.869
100
39.744
56.1
31.125
43.9
—
0
18.003
25.4
20.516
28.9
10.609
15
-1.05
-1.5
-0.041
-0.06
2.724
3.8
2.491
3.5
0.233
0.3
0.001
168.06
65.86
100
38.1
57.8
27.76
42.2
—
0
17.45
26.5
20.04
30.4
7.72
11.7
-0.82
-1.2
-0.03
-0.05
3.04
4.6
1.82
2.8
1.22
1.9
0.01
159.69
63.37
100
34.96
55.2
28.41
44.8
—
0
16.13
25.5
19.14
30.2
9.27
14.6
-0.64
-1.01
-0.03
-0.05
1
1.6
1.81
2.9
-0.81
-1.3
-0.01
155.31
58.46
100
32.74
56
25.71
44
—
0
16.38
28
19.39
33.2
6.32
10.8
-0.46
-0.8
-0.04
-0.07
4.99
8.5
1.27
2.2
3.72
6.4
0.02
162.02
57.73
100
31.97
55.4
25.76
44.6
—
0
15.67
27.1
18.45
32
7.32
12.7
-0.38
-0.7
-0.04
-0.07
1.36
2.4
1.53
2.7
-0.17
-0.3
—
154.69
52.27
100
30.2
57.8
22.07
42.2
—
0
13.73
26.3
16.27
31.1
5.8
11.1
-0.38
-0.7
-0.03
-0.06
2.69
5.1
3.02
5.8
-0.33
-0.6
—
154.42
46.34
100
26.41
57
19.93
43
—
0
13.07
28.2
14.58
31.5
5.35
11.5
-0.41
-0.9
-0.03
-0.06
1.46
3.2
0.98
2.1
0.48
1
—
145.39
37.49
100
21.88
58.4
15.62
41.7
—
0
10.26
27.4
11.62
31
3.99
10.6
-0.41
-1.09
-0.03
-0.08
0.45
1.2
0.78
2.1
-0.32
-0.9
—
129.37
36.72
100
20.88
56.9
15.84
43.1
—
0
10.34
28.2
11.87
32.3
3.98
10.8
-0.45
-1.2
-0.06
-0.2
1
2.7
1.34
3.6
-0.34
-0.9
—
131.18
33.78
100
19.44
57.5
14.34
42.5
—
0
10.09
29.9
11.3
33.5
3.04
9
-0.46
-1.4
—
0
1.88
5.6
0.61
1.8
1.27
3.8
0.01
122.47
32.08
100
18.34
57.2
13.74
42.8
—
0
9.46
29.5
10.5
32.7
3.23
10.1
-0.44
-1.4
-0.06
-0.2
2.86
8.9
0.61
1.9
2.25
7
0.02
116.71
27.98
100
15.91
56.9
12.07
43.1
—
0
8.74
31.2
9.67
34.6
2.4
8.6
-0.5
-1.8
—
0
0.49
1.8
0.49
1.8
—
0
—
116.14
26.43
100
15.48
58.6
10.94
41.4
—
0
8.29
31.4
9.04
34.2
1.91
7.2
-0.23
-0.9
—
0
1.34
5.1
0.3
1.1
1.04
3.9
0.01
114.04
26.02
14.66
11.36
—
8.36
9.12
2.24
-0.26
—
0.95
0.57
0.38
—
112.88
25.23
14.39
10.84
—
8.39
9.33
1.51
-0.29
-0.02
-0.24
0.08
-0.79
—
108.29
24.45
13.74
10.72
—
7.93
9.04
1.68
-0.47
—
0.88
0.35
0.53
—
109.82
24.66
14.26
10.4
—
8.11
9.41
0.99
-0.47
—
0.24
0.19
0.04
—
111.77
25.48
13.8
11.67
—
8.73
10.01
1.67
-0.51
-0.02
0.64
0.23
0.41
—
105.59
24.55
13.93
10.63
—
8.52
9.38
1.24
-0.52
-0.01
-2.21
-0.51
-2.48
-0.02
101.21
20.81
11.12
9.69
—
7.31
7.68
2.01
-0.52
-0.01
1.49
0.39
0.9
0.01
92.18
22.66
12.32
10.34
—
6.77
6.92
3.43
-0.54
-0.01
2.05
0.44
1.45
0.02
91.78
21.43
11.46
9.97
—
7.18
7.24
2.73
-0.56
—
2.2
0.43
1.57
0.02
90.26
24.96
13.56
11.39
—
7.54
7.58
3.82
-0.48
—
0.4
0.33
0.06
—
90.12
26.14
14.4
11.73
—
8.28
8.26
3.47
-0.48
-0.01
2.02
0.66
1.36
0.02
89.96
28.35
15.42
12.93
—
9.05
9.22
3.7
-0.56
-0.02
2.1
0.36
-1.66
-0.01
89.87
29.39
15.16
14.24
—
9.61
9.84
4.39
-0.58
-0.03
3.35
1.14
-4.06
-0.04
89.71
30.7
16.15
14.56
—
9.93
10.08
4.47
-0.5
-0.04
2.68
0.85
-1.44
-0.01
89.75
29.85
15.4
14.45
—
10.07
10.05
4.4
-0.45
-0.04
3.07
1.01
1.64
0.02
89.53
34.81
17.13
17.68
—
11.47
11.49
6.19
-0.29
-0.14
5.14
1.88
3.26
0.04
89.44
34.24
18.04
16.2
—
11.79
12.16
4.04
-0.26
-0.2
3.58
1.25
2.33
0.03
89.31
33.82
16.58
17.24
—
10.39
10.85
6.39
-0.42
-0.31
5.12
1.88
3.16
0.04
89.08
28.33
14.39
13.94
—
10.28
10.8
3.14
-0.77
-0.24
2.13
0.74
0.65
0.02
83.09
27.53
13.5
14.03
—
8.79
9.62
4.41
-0.69
-0.11
3.62
1.16
—
—
81.17
20.58
10.77
9.81
—
6.93
7.22
2.58
-0.4
-0.13
2.06
0.71
1.17
0.02
80.89
22.97
9.86
13.11
—
7.92
8.22
4.89
-0.56
—
4.33
1.53
2.8
0.04
75.65
21.51
10.19
11.32
—
7.23
7.44
3.88
-0.4
-0.01
3.48
1.24
2.24
0.03
74.8
19.45
8.56
10.88
—
6.05
7.1
3.78
-0.24
-0.01
3.54
1.22
2.32
0.03
74.15
13.8
6.63
7.16
—
4.26
5.72
1.45
-0.23
-0.04
1.22
0.52
0.7
0.01
69.56
13.7
6.26
7.45
—
4.56
5.57
1.87
-0.17
—
1.7
0.53
1.17
0.01
80.99
11.01
5.71
5.3
—
4.09
4.42
0.88
-0.31
-0.34
0.23
0.09
0.14
0.01
19.86