Norcros Statements
NX
Norcros 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
190.5
100
—
0
—
0
—
0
0.5
0.3
172.4
90.5
18.1
9.5
-3.6
-1.9
-0.1
-0.05
20.9
11
3.4
1.8
17.5
9.2
0.196
89.09
201.6
100
—
0
—
0
—
0
0.8
0.4
184.3
91.4
17.3
8.6
-3.6
-1.8
—
0
11.7
5.8
2.4
1.2
9.3
4.6
0.1
90.5
221.1
100
—
0
—
0
—
0
0.6
0.3
197.7
89.4
23.4
10.6
-3.5
-1.6
-0.2
-0.09
7.7
3.5
1.9
0.9
5.8
2.6
0.06
90.4
219.9
100
—
0
—
0
—
0
1
0.5
203.8
92.7
16.1
7.3
-2.3
-1.05
0.2
0.09
14
6.4
3
1.4
11
5
0.12
88.6
195.4
100
—
0
—
0
—
0
0.8
0.4
178.2
91.2
17.2
8.8
-1.5
-0.8
-0.2
-0.1
15.3
7.8
2.9
1.5
12.4
6.3
0.15
82.4
200.9
100
—
0
—
0
—
0
0.9
0.4
181.7
90.4
19.2
9.6
-1.2
-0.6
-0.3
-0.1
17.7
8.8
4.4
2.2
13.3
6.6
0.16
82.4
188.9
100
—
0
—
0
—
0
0.5
0.3
170.2
90.1
18.7
9.9
-1.9
-1.006
-0.5
-0.3
15.1
8
2.6
1.4
12.5
6.6
0.15
80.7
135.3
100
—
0
—
0
—
0
0.9
0.7
125.3
92.6
10
7.4
-3.5
-2.6
-0.5
-0.4
3.4
2.5
0.9
0.7
2.5
1.8
0.03
81
160.8
100
—
0
—
0
—
0
0.6
0.4
148.3
92.2
12.5
7.8
-1.4
-0.9
-0.4
-0.2
1.7
1.1
1
0.6
0.7
0.4
0.01
80.6
181.2
100
—
0
—
0
—
0
0.9
0.5
166.6
91.9
14.6
8.1
-0.6
-0.3
-0.4
-0.2
13.3
7.3
3.1
1.7
10.2
5.6
0.13
81.3
168.4
100
—
0
—
0
—
0
0.8
0.5
151.7
90.1
16.7
9.9
-1.6
-1
-0.7
-0.4
10.2
6.1
2.8
1.7
7.4
4.4
0.09
81.3
162.6
100
—
0
—
0
—
0
0.7
0.4
149.9
92.2
12.7
7.8
3.2
2
-0.6
-0.4
15.2
9.3
3.2
2
12
7.4
0.15
81
155.1
100
—
0
—
0
—
0
0.7
0.5
141.7
91.4
13.4
8.6
-2.9
-1.9
-0.8
-0.5
6.1
3.9
1.7
1.1
4.4
2.8
0.06
75.6
145
100
—
0
—
0
—
0
0.7
0.5
134.6
92.8
10.4
7.2
-1.6
-1.1
-0.8
-0.6
7.4
5.1
1.9
1.3
5.5
3.8
0.09
64
142.4
100
—
0
—
0
—
0
1.1
0.8
131.3
92.2
11.1
7.8
-3.2
-2.2
-1
-0.7
3.8
2.7
1.4
1
2.4
1.7
0.04
64.2
128.8
100
—
0
—
0
—
0
0.9
0.7
119.3
92.6
9.5
7.4
-0.1
-0.08
-1
-0.8
7.7
6
1.6
1.2
6.1
4.7
0.1
63.3
117.2
100
—
0
—
0
—
0
0.9
0.8
111.9
95.5
5.3
4.5
1.2
1
-0.7
-0.6
8.4
7.2
0.8
0.7
7.6
6.5
0.12
63
118.7
100
—
0
—
0
—
0
0.8
0.7
105.3
88.7
13.4
11.3
-1.1
-0.9
-0.7
-0.6
7
5.9
1.6
1.3
5.4
4.5
0.09
62.6
113.5
100
—
0
—
0
—
0
0.9
0.8
104.8
92.3
8.7
7.7
1.2
1.1
-0.7
-0.6
4.7
4.1
1.3
1.1
3.4
3
0.05
62.5
108.6
100
—
0
—
0
—
0
0.8
0.7
102.5
94.4
6.1
5.6
0.8
0.7
-0.5
-0.5
6.3
5.8
1.6
1.5
4.8
4.4
0.08
61.7
107.5
100
—
0
—
0
—
0
0.6
0.6
98.6
91.7
8.9
8.3
-2.1
-2
-0.8
-0.7
5.5
5.1
-4.3
-4
8.2
7.6
0.15
62
111.2
100
—
0
—
0
—
0
0.8
0.7
105.8
95.1
5.4
4.9
-3.4
-3.06
-0.7
-0.6
0.3
0.3
—
0
0.5
0.4
0.01
60.9
94.1
100
—
0
—
0
—
0
0.8
0.9
88.7
94.3
5.4
5.7
0.3
0.3
-0.5
-0.5
0.8
0.9
0.2
0.2
0.8
0.9
0.01
60.1
106.3
100
—
0
—
0
—
0
0.7
0.7
100.4
94.4
5.9
5.6
-0.9
-0.8
-0.6
-0.6
4.4
4.1
-0.4
-0.4
4.8
4.5
0.08
58.8
97.9
100
—
0
—
0
—
0
—
0
92.1
94.1
5.8
5.9
-1.3
-1.3
0.6
0.6
5.1
5.2
-0.5
-0.5
5.6
5.7
0.1
58.5
102.4
100
—
0
—
0
—
0
—
0
96.1
93.8
6.3
6.2
-1.3
-1.3
0.5
0.5
4.3
4.2
0.5
0.5
3.8
3.7
0.06
58.6
98.8
100
—
0
—
0
—
0
—
0
93.5
94.6
5.3
5.4
-0.7
-0.7
-0.1
-0.1
0.7
0.7
0.6
0.6
0.1
0.1
—
58.3
97.3
100
—
0
—
0
—
0
—
0
90.9
93.4
6.4
6.6
-1.8
-1.8
-0.5
-0.5
6.8
7
0.2
0.2
6.6
6.8
0.11
58.3
86.6
100
—
0
—
0
—
0
—
0
82.8
95.6
3.8
4.4
-2.9
-3.3
-1
-1.2
-5.8
-6.7
—
0
-5.8
-6.7
-0.14
42.9
83
100
—
0
—
0
—
0
—
0
79.4
95.7
3.6
4.3
-4.4
-5.3
-0.9
-1.08
-4.2
-5.06
—
0
-4.2
-5.06
-0.26
16.1
75.6
100
—
0
—
0
—
0
—
0
73.3
97
2.3
3
-2.9
-3.8
-0.3
-0.4
-9
-11.9
1.5
2
-10.5
-13.9
-0.65
16.1
78.6
100
—
0
—
0
—
0
—
0
73.9
94
4.7
6
-0.7
-0.9
-0.2
-0.3
4.2
5.3
—
0
4.2
5.3
0.26
16.1
83.6
100
—
0
—
0
—
0
—
0
76.8
91.9
6.8
8.1
0.3
0.4
-0.2
-0.2
7.6
9.1
—
0
7.6
9.1
0.47
16.1
84.3
100
—
0
—
0
—
0
—
0
75
89
9.3
11
-2.5
-3
-0.7
-0.8
2.3
2.7
0.4
0.5
1.9
2.3
0.19
10
81.2
100
—
0
—
0
—
0
—
0
76.8
94.6
4.4
5.4
-4.1
-5.05
—
0
1.8
2.2
0.6
0.7
1.2
1.5
0.22
5.4
81.2
100
—
0
—
0
—
0
—
0
73
89.9
8.2
10.1
-4.1
-5.05
—
0
4.1
5
0.4
0.5
3.7
4.6
0.68
5.4