Inspired Statements
IN
Inspired 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
98.757
100
31.46
31.9
67.297
68.1
—
0
43.272
43.8
50.759
51.4
16.538
16.7
-4.483
-4.5
0.017
0.02
-6.169
-6.2
0.993
1
-7.162
-7.3
-0.072
99.422
44.634
100
13.648
30.6
30.986
69.4
—
0
20.939
46.9
24.532
55
6.454
14.5
-2.035
-4.6
-0.006
-0.01
0.19
0.4
0.858
1.9
-0.668
-1.5
-0.068
9.828
48.328
100
17.435
36.1
30.893
63.9
—
0
20.627
42.7
24.009
49.7
6.884
14.2
-1.937
-4.008
-0.002
-0.004
-6.386
-13.2
-0.839
-1.7
-5.547
-11.5
-0.057
97.517
40.448
100
13.635
33.7
26.813
66.3
—
0
17.856
44.1
21.482
53.1
5.331
13.2
-1.211
-3
0.011
0.03
2.429
6
0.51
1.3
1.919
4.7
0.018
104.2
35.325
100
8.724
24.7
26.601
75.3
—
0
16.209
45.9
20.187
57.1
6.414
18.2
-1.216
-3.4
0.055
0.2
0.179
0.5
-0.703
-2
0.881
2.5
0.009
101.15
32.616
100
8.525
26.1
24.091
73.9
—
0
15.835
48.5
20.583
63.1
3.508
10.8
-0.644
-2
0.05
0.2
0.935
2.9
0.178
0.5
0.757
2.3
0.001
1 011.46
19.255
100
1.199
6.2
18.056
93.8
—
0
14.277
74.1
19.408
100.8
-1.352
-7.02
-1.378
-7.2
-0.035
-0.2
-5.956
-30.9
-0.563
-2.9
-12.556
-65.2
-0.007
824.65
24.942
100
4.67
18.7
20.272
81.3
—
0
16.841
67.5
17.699
71
2.573
10.3
-1.299
-5.2
—
0
0.952
3.8
0.209
0.8
0.083
0.3
0
716.55
22.137
100
1.654
7.5
20.483
92.5
—
0
13.908
62.8
17.958
81.1
2.525
11.4
-0.547
-2.5
0.041
0.2
0.688
3.1
0.08
0.4
1.52
6.9
0
752.21
21.559
100
2.998
13.9
18.561
86.1
—
0
10.856
50.4
14.303
66.3
4.258
19.8
-0.65
-3.01
—
0
2.387
11.1
0.501
2.3
1.886
8.7
0.002
757.41
16.451
100
2.517
15.3
13.933
84.7
—
0
6.308
38.3
8.943
54.4
4.99
30.3
-0.556
-3.4
0.076
0.5
2.11
12.8
0.5
3
1.609
9.8
0.003
628.19
16.241
100
2.5
15.4
13.741
84.6
—
0
7.879
48.5
10.318
63.5
3.423
21.1
-0.639
-3.9
—
0
2.089
12.9
0.46
2.8
1.629
10
0.003
605.81
14.119
2.186
11.932
—
7.244
9.55
2.382
-0.626
0.005
0.812
0.588
0.224
0
586.81
12.237
2.41
9.828
—
5.273
6.759
3.069
-0.329
—
2.179
0.37
1.809
0.004
504.4
11.35
1.99
9.36
—
5.01
6.32
3.04
-0.5
-0.08
2.09
0.26
1.83
—
496.42
10.16
2.21
7.95
—
4.36
5.63
2.33
-0.24
—
1.93
0.36
1.57
—
501.84
8.66
2
6.67
—
3.6
4.29
2.37
-0.27
-0.06
1.73
0.25
1.48
—
469.17
6.52
1.63
4.9
—
2.59
2.87
2.02
-0.09
—
1.77
0.41
1.36
—
448.53
5.87
1.15
4.72
—
2.04
2.34
2.38
-0.08
-0.01
1.83
0.18
1.65
—
438.24
4.96
1.16
3.8
—
2.12
2.46
1.34
-0.08
—
1.15
0.33
0.82
—
432.15
4.11
0.54
3.57
—
1.7
2.25
1.31
-0.08
-0.01
0.94
0.01
0.93
—
422.52
3.51
0.47
3.04
—
1.58
2.02
1.02
-0.14
—
0.8
0.31
0.49
—
430.42
3.13
0.17
2.97
—
2.02
2.02
0.94
-0.14
-0.03
0.35
0.07
0.28
—
406.31
2.13
0.12
2.01
—
1.35
1.35
0.66
-0.12
—
0.54
0.18
0.36
—
406.08