Science Group Statements
SA
Science 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
53.686
100
—
0
—
0
—
0
15.821
29.5
46.01
85.7
7.676
14.3
-0.096
-0.2
—
0
7.558
14.1
1.66
3.1
5.898
11
0.128
46.104
57.242
100
—
0
—
0
—
0
22.07
38.6
50.446
88.1
6.796
11.9
-0.26
-0.5
—
0
1.503
2.6
1.365
2.4
0.138
0.2
0.003
45.761
56.099
100
—
0
—
0
—
0
17.864
31.8
49.301
87.9
6.798
12.1
-0.435
-0.8
—
0
6.116
10.9
0.73
1.3
5.386
9.6
0.115
46.642
41.518
100
—
0
—
0
—
0
15.611
37.6
35.525
85.6
5.993
14.4
0.304
0.7
—
0
5.169
12.5
-0.742
-1.8
5.911
14.2
0.127
46.652
44.783
100
—
0
—
0
—
0
13.259
29.6
38.552
86.1
6.231
13.9
-0.304
-0.7
—
0
5.927
13.2
1.283
2.9
4.644
10.4
0.099
46.935
40.561
100
—
0
—
0
—
0
11.763
29
33.65
83
6.911
17
-1.375
-3.4
—
0
5.536
13.6
0.655
1.6
4.881
12
0.107
45.826
40.655
100
—
0
—
0
—
0
11.68
28.7
34.924
85.9
5.731
14.1
-0.34
-0.8
—
0
5.391
13.3
0.711
1.7
4.68
11.5
0.11
42.366
36.768
100
—
0
—
0
—
0
23.221
63.2
32.604
88.7
4.164
11.3
-0.366
-1
—
0
3.915
10.6
-1.112
-3.02
5.027
13.7
0.121
41.581
36.895
100
—
0
—
0
—
0
0.691
1.9
33.92
91.9
2.975
8.1
-0.371
-1.006
—
0
2.477
6.7
0.465
1.3
2.012
5.5
0.046
43.315
33.654
100
—
0
—
0
—
0
0.661
2
32.243
95.8
1.411
4.2
-1.712
-5.09
—
0
-4.363
-13
-0.099
-0.3
-4.264
-12.7
-0.103
41.327
23.593
100
—
0
—
0
—
0
0.506
2.1
21.812
92.5
1.781
7.5
0.29
1.2
—
0
2.758
11.7
0.325
1.4
2.433
10.3
0.06
40.836
23.535
100
—
0
—
0
—
0
0.58
2.5
21.093
89.6
2.442
10.4
-0.221
-0.9
—
0
2.377
10.1
0.464
2
1.913
8.1
0.047
41.029
25.135
100
—
0
—
0
—
0
0.232
0.9
22.662
90.2
2.473
9.8
-0.22
-0.9
—
0
2.49
9.9
0.116
0.5
2.374
9.4
0.058
40.794
22.803
—
—
—
0.18
20.167
2.636
-0.248
—
1.576
0.555
1.021
0.025
40.22
18.02
—
—
—
0.132
15.472
2.548
-0.245
—
2.303
0.306
1.997
0.05
40.327
6.1
—
—
—
0.11
6.49
-0.39
1.37
0.02
1
-0.01
1.06
0.05
22.04
5
—
—
—
—
5.6
-0.59
0.91
-0.02
0.29
-0.01
0.34
0.02
21.55
5.61
—
—
—
—
6.36
-0.75
1.04
0.03
0.32
0.01
0.33
0.02
21.55
5.23
—
—
—
—
5.54
-0.31
-0.22
-0.03
-0.56
—
-0.48
-0.02
21.55
5.21
—
—
—
—
5.51
-0.3
1.67
—
1.37
0.02
0.94
0.04
21.76
3.96
—
—
—
—
3.42
0.55
-0.16
—
-0.78
0.01
-0.6
-0.03
20.64
3.72
—
—
—
—
4.44
-0.72
-0.06
—
-0.82
—
-0.81
-0.05
14.13
4.6
—
—
—
—
5.99
-1.38
-0.32
—
-0.49
—
-0.41
-0.03
12.1
3.49
—
—
—
—
4.84
-1.35
-0.59
—
-1.92
—
-1.61
-0.13
12.1
3.08
—
—
—
—
5.36
-2.29
0.19
—
-2.23
—
-2.21
-0.18
12.1
3.46
—
—
—
—
5.99
-2.54
-0.26
—
-2.91
—
-2.82
-0.23
12.11
3.33
—
—
—
—
6.56
-3.23
-0.31
—
-4.07
0.01
-3.59
-0.3
12.1
3.29
—
—
—
—
7.89
-4.6
-0.64
—
-7.19
0.08
-6.72
-0.55
12.3
3.52
—
—
—
—
6.92
-3.39
-0.44
—
-4.93
-0.05
-4.3
-0.36
12.11
2.97
—
—
—
—
6.85
-3.88
-0.4
—
-4.13
—
-3.62
-0.3
11.98
3.23
—
—
—
—
7.33
-4.1
-0.23
—
-4.26
0.01
-3.17
-0.26
12.09
2.68
—
—
—
—
7.11
-4.43
-0.02
—
-4.37
-0.01
-4.09
-0.33
12.32
2.92
—
—
—
—
6.21
-3.29
-0.24
—
-3.53
-0.36
-2.83
-0.24
11.98
3.79
—
—
—
—
6.2
-2.41
0.05
—
-2.35
0.05
-1.97
-0.16
12.09
3.38
—
—
—
—
6.1
-2.72
0.22
—
-2.48
-0.01
-2.23
-0.18
12.09
4.06
—
—
—
—
6.72
-2.66
-0.37
—
3.08
-0.01
3.28
0.3
11
2.98
—
—
—
—
3.98
-1
-0.38
—
-1.33
-0.11
-1.23
-0.14
8.87