Braemar Statements
BM
Braemar 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
77.822
100
—
0
—
0
—
0
—
0
66.726
85.7
11.096
14.3
-1.172
-1.5
—
0
5.632
7.2
2.573
3.3
3.059
3.9
0.084
36.343
74.929
100
—
0
—
0
—
0
—
0
67.644
89.9
7.285
10.1
-0.712
-0.4
—
0
1.891
2.5
0.326
0.4
1.565
2.1
0.044
35.883
83.472
100
—
0
—
0
—
0
—
0
70.212
84.1
13.26
15.9
-1.581
-1.9
—
0
-0.617
-0.7
3.382
4.1
-3.999
-4.8
-0.135
29.542
69.439
100
—
0
—
0
—
0
—
0
58.54
84.3
10.899
15.7
-0.371
-0.5
—
0
10.068
14.5
1.473
2.1
8.595
12.4
0.231
37.168
53.9
100
-0.931
-1.7
54.831
101.7
—
0
—
0
50.36
93.4
4.471
8.3
-2.717
-5.04
—
0
1.312
2.4
1.356
2.5
2.539
4.7
0.08
29.945
47.41
100
—
0
—
0
—
0
—
0
41.809
88.2
5.601
11.8
-0.5
-1.05
—
0
4.817
10.2
0.483
1
6.96
14.7
0.17
39.744
40.907
100
-1.446
-3.5
42.353
103.5
—
0
—
0
39.71
97.1
2.643
6.5
-0.702
-1.7
—
0
1.86
4.5
1.134
2.8
3.427
8.4
0.07
44.546
42.788
100
1.446
3.4
41.342
96.6
—
0
—
0
36.266
84.8
5.076
11.9
-0.602
-1.4
—
0
3.276
7.7
0.44
1
1.105
2.6
0.03
31.283
60.098
100
7.181
11.9
52.917
88.1
—
0
—
0
45.668
76
7.249
12.1
-0.981
-1.6
—
0
7.08
11.8
-0.094
-0.2
6.11
10.2
0.15
38.3
57.557
100
10.94
19
46.617
81
—
0
—
0
42.836
74.4
3.781
6.6
-0.684
-1.2
—
0
-0.811
-1.4
0.048
0.08
-2.094
-3.6
-0.06
30.688
46.216
100
13.56
29.3
32.656
70.7
—
0
—
0
26.408
57.1
6.248
13.5
-0.022
-0.05
—
0
0.634
1.4
1.261
2.7
-21.58
-46.7
-0.69
30.834
57.433
100
10.317
18
47.116
82
—
0
—
0
44.435
77.4
2.681
4.7
-0.439
-0.8
—
0
-2.788
-4.9
0.247
0.4
-5.528
-9.6
-0.17
30.917
38.563
100
12.183
31.6
26.38
68.4
—
0
—
0
23.804
61.7
2.576
6.7
-0.45
-1.2
—
0
-2.88
-7.5
0.197
0.5
-2.947
-7.6
-0.102
30.265
64.48
100
12.49
19.4
51.99
80.6
—
0
—
0
49.622
77
2.368
3.7
-0.193
-0.3
—
0
0.492
0.8
0.277
0.4
0.053
0.08
0.007
29.444
65.72
100
11.73
17.8
53.99
82.2
—
0
—
0
49.76
75.7
4.23
6.4
-0.16
-0.2
—
0
0.06
0.09
-0.02
-0.03
-0.6
-0.9
-0.02
25.79
70.22
100
15.44
22
54.78
78
—
0
—
0
53.61
76.3
1.17
1.7
-0.14
-0.2
—
0
0.15
0.2
0.04
0.06
0.11
0.2
—
33.24
79.54
100
15.94
20
63.6
80
—
0
—
0
56.94
71.6
6.66
8.4
-0.25
-0.3
—
0
4.73
5.9
1.53
1.9
2.91
3.7
0.1
32.21
79.59
100
17.43
21.9
62.16
78.1
—
0
—
0
55.06
69.2
7.09
8.9
-0.14
-0.2
—
0
5.2
6.5
1.3
1.6
3.9
4.9
0.12
32.32
81.13
100
20.35
25.1
60.78
74.9
—
0
—
0
52.86
65.2
7.92
9.8
-0.38
-0.5
—
0
4.94
6.1
1.85
2.3
2.73
3.4
0.12
26.59
64.47
100
17.35
26.9
47.13
73.1
—
0
—
0
43.85
68
3.27
5.1
-0.08
-0.1
—
0
0.19
0.3
0.34
0.5
-0.15
-0.2
—
29.79
61.64
100
14.18
23
47.46
77
—
0
—
0
42.99
69.7
4.47
7.3
—
0
—
0
4.47
7.3
1.14
1.8
1.31
2.1
0.06
21.71
63.89
100
17.58
27.5
46.31
72.5
—
0
—
0
41.93
65.6
4.38
6.9
0.11
0.2
—
0
4.49
7
1.13
1.8
3.16
4.9
0.15
21.95
60.33
100
16.61
27.5
43.72
72.5
—
0
—
0
39.43
65.4
4.29
7.1
0.17
0.3
—
0
4.46
7.4
0.96
1.6
3.15
5.2
0.14
21.15
79.36
100
26.99
34
52.37
66
—
0
—
0
47.33
59.6
5.04
6.4
0.15
0.2
—
0
5.18
6.5
1.49
1.9
3.68
4.6
0.17
21.87
71.95
100
21.24
29.5
50.72
70.5
—
0
—
0
45.33
63
5.39
7.5
0.3
0.4
—
0
4.76
6.6
1.45
2
3.29
4.6
0.15
21.47
61.52
100
15.69
25.5
45.84
74.5
—
0
—
0
41.93
68.2
3.9
6.3
0.14
0.2
—
0
5.03
8.2
1.44
2.3
3.56
5.8
0.17
20.6
58.54
100
11.74
20.1
46.81
80
—
0
—
0
40.95
70
5.86
10
0.12
0.2
—
0
5.98
10.2
1.45
2.5
4.54
7.8
0.22
20.72
67.59
100
18.16
26.9
49.43
73.1
—
0
—
0
42.36
62.7
7.07
10.5
0.14
0.2
—
0
7.21
10.7
1.93
2.9
5.26
7.8
0.26
20.61
61.91
100
14.48
23.4
47.43
76.6
—
0
—
0
41.43
66.9
6
9.7
0.47
0.8
—
0
6.47
10.5
1.69
2.7
4.78
7.7
0.23
20.52
57.12
100
13.61
23.8
43.51
76.2
—
0
—
0
36.61
64.1
6.9
12.1
0.12
0.2
—
0
7.02
12.3
2.12
3.7
4.88
8.5
0.24
20.34
58.04
100
15.27
26.3
42.77
73.7
—
0
—
0
36.61
63.1
6.15
10.6
0.29
0.5
—
0
6.44
11.1
1.75
3
4.67
8
0.23
20.74
69.11
100
19.77
28.6
49.34
71.4
—
0
—
0
39.8
57.6
9.53
13.8
0.25
0.4
—
0
9.79
14.2
2.96
4.3
6.8
9.8
0.33
20.41
54.29
100
14.47
26.7
39.82
73.3
—
0
—
0
32.62
60.1
7.2
13.3
0.42
0.8
—
0
7.63
14.1
2.47
4.5
5.06
9.3
0.25
20.07
46.67
100
13.79
29.5
32.88
70.5
—
0
—
0
26.11
55.9
6.77
14.5
0.33
0.7
—
0
7.09
15.2
2.32
5
4.71
10.1
0.23
20.08
56.69
100
26.34
46.5
30.35
53.5
—
0
—
0
24.59
43.4
5.76
10.2
0.24
0.4
—
0
6
10.6
1.95
3.4
4.01
7.1
0.2
20.05
50.51
100
27.19
53.8
23.32
46.2
—
0
—
0
18.59
36.8
4.74
9.4
0.29
0.6
—
0
4.07
8.1
1.66
3.3
2.36
4.7
0.12
19.91
37.91
100
—
0
—
0
—
0
—
0
33.23
87.7
4.68
12.3
0.32
0.8
—
0
5
13.2
1.35
3.6
3.65
9.6
0.18
19.85
30.59
100
—
0
—
0
—
0
—
0
25.38
83
5.22
17.1
0.08
0.3
—
0
5.3
17.3
1.77
5.8
3.53
11.5
0.18
19.83
27.76
100
—
0
—
0
—
0
—
0
23.11
83.2
4.65
16.8
0.21
0.8
-0.12
-0.4
4.86
17.5
1.64
5.9
3.23
11.6
0.17
19.28
17.44
100
—
0
—
0
—
0
—
0
14.3
82
3.14
18
0.12
0.7
—
0
3.27
18.8
1.06
6.1
2.21
12.7
0.12
18.71
16.75
100
—
0
—
0
—
0
—
0
14.42
86.1
2.34
14
-0.1
-0.6
—
0
2.24
13.4
0.81
4.8
1.43
8.5
0.08
18.61
13.59
100
—
0
—
0
—
0
—
0
11.46
84.3
2.13
15.7
-0.25
-1.8
—
0
1.89
13.9
0.91
6.7
0.97
7.1
0.06
18.42
12.54
100
—
0
—
0
—
0
—
0
11.25
89.7
1.28
10.2
-0.17
-1.4
—
0
1.34
10.7
0.63
5
0.7
5.6
0.04
19.62