Eurocell Statements
EC
Eurocell 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
175.7
100
83.5
47.5
92.2
52.5
—
0
83.3
47.4
83.3
47.4
8.9
5.1
-1.3
-0.7
—
0
7.6
4.3
1.8
1
5.8
3.3
0.053
109.78
180.1
100
91.1
50.6
89
49.4
—
0
79.3
44
79.2
44
9.8
5.4
-1.6
-0.9
—
0
8.2
4.6
1.5
0.8
6.7
3.7
0.06
111.72
184.4
100
99.6
54
84.8
46
—
0
80
43.4
79.7
43.2
5.1
2.8
-1.6
-0.9
—
0
3.5
1.9
0.6
0.3
2.9
1.6
0.026
112.16
190.7
100
102.7
53.9
88
46.1
—
0
76.6
40.2
75.5
39.6
12.5
6.6
-1.5
-0.8
—
0
11
5.8
1.5
0.8
7.2
3.8
0.06
112.8
190.5
100
94
49.3
96.5
50.7
—
0
79.9
41.9
79.9
41.9
16.6
8.7
-1.4
-0.7
—
0
15.2
8
2.7
1.4
12.5
6.6
0.111
112.77
171.7
100
84
48.9
87.7
51.1
—
0
72.8
42.4
72.8
42.4
14.9
8.7
-0.9
-0.5
-0.5
-0.3
13.5
7.9
2.9
1.7
10.1
5.9
0.094
112.38
168.1
100
83.7
49.8
84.4
50.2
—
0
69.1
41.1
69.1
41.1
15.3
9.1
-1.1
-0.7
—
0
14.2
8.4
3.2
1.9
11
6.5
0.098
112.06
164.3
100
80.7
49.1
83.6
50.9
—
0
67.6
41.1
67.6
41.1
16
9.7
-1
-0.6
—
0
15
9.1
5.5
3.3
9.5
5.8
0.086
111.01
93.6
100
49.8
53.2
43.8
46.8
—
0
55.4
59.2
55.4
59.2
-11.6
-12.4
-1.2
-1.3
—
0
-16.5
-17.6
-4.8
-5.1
-11.7
-12.5
-0.111
105.43
142.77
100
69.586
48.7
73.182
51.3
—
0
59.89
41.9
59.89
41.9
13.292
9.3
-1.024
-0.7
—
0
12.268
8.6
1.689
1.2
10.579
7.4
0.105
100.72
136.33
100
66.614
48.9
69.718
51.1
—
0
58.41
42.8
58.41
42.8
11.308
8.3
-0.876
-0.6
—
0
10.432
7.7
1.711
1.3
8.721
6.4
0.087
100.72
134.9
100
68.758
51
66.14
49
—
0
53.712
39.8
53.712
39.8
12.428
9.2
-0.435
-0.3
—
0
11.579
8.6
0.784
0.6
10.795
8
0.107
100.73
118.79
100
59.35
50
59.443
50
—
0
48.659
41
48.659
41
10.784
9.1
-0.27
-0.2
—
0
10.514
8.9
1.69
1.4
8.824
7.4
0.088
100.52
116.78
100
57.76
49.5
59.017
50.5
—
0
45.588
39
45.588
39
13.429
11.5
-0.271
-0.2
—
0
12.854
11
2.136
1.8
10.718
9.2
0.107
100.19
108.13
100
52.522
48.6
55.607
51.4
—
0
43.979
40.7
44.518
41.2
11.089
10.3
-0.282
-0.3
—
0
10.807
10
1.883
1.7
8.924
8.3
0.089
100.41
107.6
100
51.7
48
55.9
52
—
0
42.1
39.1
42.1
39.1
13.8
12.8
-0.3
-0.3
—
0
13.5
12.5
2.3
2.1
11.2
10.4
0.11
100.5
97.2
100
46.6
47.9
50.7
52.2
—
0
39.5
40.6
39.4
40.5
11.2
11.5
-0.4
-0.4
—
0
10.3
10.6
1.9
2
8.4
8.6
0.08
100
93.4
100
45.5
48.7
47.9
51.3
—
0
34.1
36.5
34.1
36.5
13.8
14.8
-0.4
-0.4
—
0
13.4
14.3
2.4
2.6
10.9
11.7
0.11
100
82.5
100
39.4
47.8
43.1
52.2
—
0
32.6
39.5
32.6
39.5
10.5
12.7
-0.9
-1.09
—
0
6.3
7.6
1.8
2.2
4.6
5.6
0.05
99.6
90
100
46.3
51.4
43.7
48.6
—
0
32.7
36.3
32.7
36.3
11
12.2
-1.6
-1.8
—
0
9.4
10.4
3
3.3
6.4
7.1
0.06
100
83.1
100
43.2
52
39.9
48
—
0
30.6
36.8
30.6
36.8
9.3
11.2
-2
-2.4
—
0
7.3
8.8
1.9
2.3
5.4
6.5
0.05
100