Ricardo Statements
RC
Ricardo 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
224.2
100
163.7
73
60.5
27
—
0
48.9
21.8
51
22.7
9.5
4.2
-4.1
-1.8
—
0
-2.1
-0.9
1.2
0.5
-3.4
-1.5
-0.055
62.2
232.5
100
166.3
71.5
66.2
28.5
—
0
45.6
19.6
47.3
20.3
18.9
8.1
-3.5
-1.5
—
0
4.5
1.9
1.9
0.8
2.8
1.2
0.04
62.2
212.7
100
152.6
71.7
60.1
28.3
—
0
47.9
22.5
49.6
23.3
10.5
4.9
-2.6
-1.2
—
0
-12.5
-5.9
2.1
1
-8.2
-3.9
-0.13
62.2
198.2
100
132.2
66.7
66
33.3
—
0
48
24.2
50.1
25.3
15.9
8
-1.7
-0.9
—
0
7.8
3.9
3.2
1.6
5.1
2.6
0.074
62.2
182
100
128.5
70.6
53.5
29.4
—
0
44
24.2
45.9
25.2
7.6
4.2
-1.8
-1
—
0
4.6
2.5
1
0.5
3.5
1.9
0.058
62.2
179
100
120.5
67.3
58.5
32.7
—
0
46.1
25.8
47.7
26.6
10.8
6
-2.3
-1.3
—
0
4.1
2.3
2.4
1.3
3.2
1.8
0.05
62.1
164.7
100
110.2
66.9
54.5
33.1
—
0
47.7
29
49.9
30.3
4.6
2.8
-2.4
-1.5
—
0
-2.1
-1.3
-0.6
-0.4
-1.5
-0.9
-0.027
55.7
159.1
100
110.3
69.3
48.8
30.7
—
0
47.6
29.9
49.8
31.3
-1
-0.6
-2.4
-1.5
—
0
-13.6
-8.5
-0.8
-0.5
-12.8
-8.05
-0.24
53.4
192.9
100
126.6
65.6
66.3
34.4
—
0
48.8
25.3
51.3
26.6
15
7.8
-2
-1.04
—
0
8.3
4.3
1.9
1
6.3
3.3
0.118
53.4
196.3
100
125.7
64
70.6
36
—
0
48.2
24.6
49.6
25.3
21
10.7
-1.3
-0.7
—
0
16.2
8.3
4.2
2.1
12
6.1
0.224
53.6
188.1
100
123.8
65.8
64.3
34.2
—
0
48.1
25.6
49.7
26.4
14.6
7.8
-1.3
-0.7
—
0
10.3
5.5
2.4
1.3
7.8
4.1
0.146
53.6
195.9
100
120
61.3
75.9
38.7
—
0
54
27.6
55.7
28.4
20.2
10.3
-1.1
-0.6
—
0
14.5
7.4
5.7
2.9
8.7
4.4
0.162
53.6
182.6
115.8
66.8
—
49.7
51.6
15.2
-1.1
—
12.5
3.6
8.9
0.166
53.6
185.1
114.8
70.3
—
46
47.9
22.4
-1.3
-0.2
20.1
4.7
15.4
0.29
53.4
167
104.4
62.6
—
46.6
48.2
14.4
-1.2
-0.3
12.1
2.7
9.4
0.18
53.4
174.6
106.8
67.8
—
46.5
46.4
21.4
-1
-1.8
19.8
4.3
15.5
0.29
53.3
157.8
95.8
62
—
46.9
48.4
13.6
-0.9
-0.2
13.2
3.1
10.1
0.19
53.1
137
80.5
56.5
—
39.8
40.1
16.4
-0.4
-0.4
13.9
2.7
11.2
0.21
53
120.5
75.2
45.3
—
35
35.3
10
-0.5
-0.3
9
1.6
7.4
0.14
52.8
124.3
74.3
50
—
34.5
34.8
15.2
-0.5
-0.3
14.7
2.7
12
0.23
52.8
111.9
68.3
43.6
—
34
34.3
9.3
-0.5
-0.2
8.8
1.6
7.2
0.14
52.8
129.4
73.9
55.5
—
39.7
39.9
15.6
-0.6
-0.3
14.9
2.9
12
0.23
52.4
100.3
60.4
39.9
—
32.3
32.3
7.6
-0.6
-0.2
5.8
1
4.8
0.09
52.2
105.2
62
43.2
—
31.8
31.4
11.8
-0.5
-0.4
11.3
1.6
9.7
0.19
52
92.2
53.1
39.1
—
32.4
32.3
6.8
-0.5
-0.1
6.3
0.9
5.4
0.1
52.2
106.3
63.6
42.7
—
31.2
31.1
11.6
-1.2
-0.1
10.4
-0.2
10.8
0.2
52.1
90.2
59.4
30.8
—
24.5
24.4
6.4
-1.4
-0.1
5
0.2
4.6
0.09
51.5
81.8
50.7
31.1
—
23.3
23.3
7.8
-0.8
—
7
-0.1
4.6
0.08
51.7
81
53
28
—
23.2
23.2
4.8
-1
—
3.8
0.6
3
0.06
51.3
87.7
52.5
35.2
—
27.4
27.4
7.8
0.3
—
8.1
-0.4
3.8
0.07
51.2
91.1
56.7
34.4
—
27.1
27.1
7.3
0.3
—
7.6
1.4
5.2
0.12
51.6
102.5
64.6
37.9
—
28.1
28.1
9.8
-0.7
—
9.1
1.4
7.6
0.15
51.8
95.2
63.9
31.3
—
25.2
25.2
6.1
-0.5
—
5.6
0.9
4.7
0.09
51
87.7
56.4
31.3
—
23.2
23.2
8.1
-0.5
—
7.6
-3
10.5
0.21
50.8
83.8
57.6
26.2
—
21.1
21.1
5.1
-0.5
—
4.6
0.1
4.5
0.09
50.8
90.8
—
—
—
—
79.9
10.9
-0.6
—
10.3
1.8
8.4
0.17
50.7
81.1
—
—
—
—
76.2
4.9
-0.7
—
4.2
0.5
3.7
0.07
50.5
87.3
—
—
—
18.5
81.3
6.1
-0.9
—
5.2
0.8
4.4
0.09
50.4
72.6
—
—
—
18.1
68.6
4
-1
—
3
0.2
2.8
0.06
50
69
—
—
—
—
69
-0.1
-0.4
—
-0.5
-2
1.5
0.03
49.8
77.3
—
—
—
—
79.2
-1.9
-0.4
—
-2.3
0.4
-2.7
-0.06
49.7
72
—
—
—
—
63.4
8.6
0.3
—
8.9
1.6
7.2
0.14
50
64.6
—
—
—
—
57.9
6.7
0.3
—
7
1.9
5
0.101
49.3