Dewhurst Group Statements
DW
Dewhurst 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
30.962
100
—
0
—
0
—
0
—
0
27.301
88.2
3.661
11.8
0.255
0.8
—
0
3.916
12.6
1.293
4.2
2.495
8.1
0.329
7.579
27.583
100
—
0
—
0
—
0
—
0
23.789
86.2
3.794
13.8
0.252
0.9
—
0
4.046
14.7
1.518
5.5
2.505
9.1
0.304
8.244
30.379
100
—
0
—
0
—
0
—
0
26.423
87
3.956
13
0.086
0.3
—
0
4.042
13.3
1.448
4.8
2.532
8.3
0.321
7.888
30.515
100
—
0
—
0
—
0
—
0
27.037
88.6
3.478
11.4
-0.037
-0.1
—
0
3.441
11.3
0.615
2
2.67
8.7
0.315
8.479
27.05
100
—
0
—
0
—
0
—
0
23.232
85.9
3.818
14.1
-0.09
-0.3
—
0
3.728
13.8
1.436
5.3
2.179
8.1
0.284
7.683
27.368
100
—
0
—
0
—
0
—
0
21.022
76.8
6.346
23.2
-0.133
-0.5
—
0
6.194
22.6
0.873
3.2
5.105
18.7
0.576
8.866
28.881
100
—
0
—
0
—
0
—
0
25.354
87.8
3.527
12.2
-0.158
-0.5
—
0
3.369
11.7
1.237
4.3
1.925
6.7
0.264
7.297
27.445
100
—
0
—
0
—
0
—
0
23.057
84
4.388
16
-0.122
-0.4
—
0
4.266
15.5
1.334
4.9
2.747
10
0.301
9.125
28.172
100
—
0
—
0
—
0
—
0
25.597
90.9
2.575
9.1
-0.101
-0.4
—
0
2.474
8.8
0.727
2.6
1.565
5.6
0.208
7.531
24.117
100
—
0
—
0
—
0
—
0
21.894
90.8
2.223
9.2
-0.054
-0.2
—
0
2.169
9
1.178
4.9
7.849
32.5
0.86
9.101
27.791
100
—
0
—
0
—
0
—
0
25.141
90.5
2.65
9.5
-0.096
-0.3
—
0
2.554
9.2
0.841
3
1.931
6.9
0.2
9.489
21.061
100
—
0
—
0
—
0
—
0
18.548
88.1
2.513
11.9
-0.105
-0.5
—
0
2.408
11.4
0.816
3.9
2.217
10.5
0.24
8.983
24.669
100
—
0
—
0
—
0
—
0
21.724
88.1
2.945
11.9
-0.1
-0.4
—
0
2.845
11.5
0.894
3.6
1.822
7.4
0.232
7.867
26.82
—
—
—
—
23.686
3.134
-0.126
—
3.008
0.572
2.333
0.268
8.706
26.07
—
—
—
—
22.96
3.11
-0.15
—
2.96
0.77
2.11
0.26
8.18
25.83
—
—
—
—
22.27
3.56
-0.16
—
3.41
1.01
2.37
0.27
8.71
21.33
—
—
—
—
19.49
1.84
-0.16
—
1.68
0.57
1.08
0.13
8.24
23.17
—
—
—
—
19.91
3.27
-0.17
—
3.09
0.36
2.69
0.31
8.55
22.77
—
—
—
—
20.36
2.41
-0.18
—
2.22
0.65
1.57
0.19
8.4
23.6
—
—
—
—
20.64
2.96
-0.28
—
2.68
0.25
2.42
0.28
8.56
23.02
—
—
—
—
20.7
2.32
-0.19
—
2.14
0.62
1.51
0.18
8.45
22.11
—
—
—
—
19.78
2.32
-0.38
—
0.67
0.81
-0.1
-0.01
8.42
21.59
—
—
—
—
19.84
1.75
-0.2
—
1.55
0.5
1.06
0.12
8.6
25.56
—
—
—
—
22.52
3.03
-0.1
—
2.55
0.85
1.71
0.2
8.43
26
—
—
—
—
23.43
2.57
-0.12
—
2.9
0.84
2.08
0.24
8.6
22.08
—
—
—
—
19.24
2.83
-0.06
—
2.32
0.82
1.51
0.18
8.51
19.41
—
—
—
—
17.36
2.05
-0.05
—
2
0.61
1.41
0.16
8.59
19.13
—
—
—
—
16.47
2.67
-0.02
—
2.65
0.68
1.96
0.23
8.51
17.84
—
—
—
—
15.64
2.21
-0.02
—
2.18
0.66
1.53
0.18
8.51
17.91
—
—
—
—
15.53
2.38
-0.08
—
2.3
0.52
1.78
0.21
8.51
17.93
—
—
—
—
15.79
2.14
-0.01
—
2.13
0.64
1.49
0.17
8.51
19.71
—
—
—
—
17.07
2.64
0.23
—
2.87
0.66
2.21
0.26
8.51
16.62
—
—
—
—
14.91
1.71
0.1
—
1.81
0.58
1.23
0.13
9.17
16.45
—
—
—
—
14.44
2.02
0.32
—
2.34
0.7
1.63
0.17
9.81
14.94
—
—
—
—
13.38
1.57
-0.05
—
1.52
0.51
1
0.1
9.82
14.82
—
—
—
—
13.25
1.56
0.03
—
1.59
0.43
1.16
0.12
9.85
14.95
—
—
—
—
13.19
1.77
0.04
—
1.8
0.65
1.15
0.12
9.85
14.86
—
—
—
—
12.83
2.03
0.09
—
2.12
0.74
1.38
0.14
9.85
15.13
—
—
—
—
13.71
1.43
0.1
—
1.53
0.51
1.02
0.1
9.85
14.92
—
—
—
—
13.05
1.87
0.06
—
1.93
0.63
1.3
0.13
9.85
14.34
—
—
—
—
12.99
1.36
0.04
—
1.4
0.51
0.89
0.09
9.85
13.92
—
—
—
—
12.43
1.49
0.02
—
1.51
0.48
1.03
0.1
9.85
13.29
—
—
—
—
12.34
0.95
—
—
0.96
0.33
0.62
0.06
9.85