Staffline Group Statements
ST
Staffline 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
480.2
100
442
92
38.2
8
—
0
35.3
7.4
35.3
7.4
2.9
0.6
-2.1
-0.4
—
0
-12.1
-2.5
0.2
0.04
-12.3
-2.6
-0.086
142.37
504.1
100
461.3
91.4
42.8
8.6
—
0
34.9
7.5
35.6
7.9
7.2
0.7
-1.9
-0.4
-0.5
-0.05
-3.6
-0.8
1.6
0.05
-7.8
-1.2
-0.034
152.04
434.1
100
396.1
91.2
38
8.8
—
0
35.6
8.2
38.2
8.8
-0.2
-0.05
-1.8
-0.4
—
0
-4.3
-1
-1.1
-0.3
-3.2
-0.7
-0.02
162.5
502.5
100
459.2
91.4
43.3
8.6
—
0
35.3
7
38.9
7.7
4.4
0.9
-1.5
-0.3
—
0
2.9
0.6
-1.6
-0.3
4.5
0.9
0.03
162.8
438
100
398.1
90.9
39.9
9.1
—
0
35.9
8.2
39.7
9.1
0.2
0.05
-1.2
-0.3
—
0
-1
-0.2
-0.3
-0.07
-0.7
-0.2
—
164.7
492
100
448.2
91.1
43.8
8.9
—
0
38.1
7.7
42.1
8.6
1.7
0.3
-1
-0.2
—
0
0.7
0.1
-1.5
-0.3
1.8
0.4
0.01
165.4
450.7
100
411.7
91.3
39
8.7
—
0
34.4
7.6
38.4
8.5
0.6
0.1
-1.4
-0.3
—
0
-0.8
-0.2
-0.2
-0.04
-0.6
-0.1
-0.01
78.9
492.7
100
452.2
91.8
40.5
8.2
—
0
34.9
7.1
39.3
8
1.2
0.2
0.1
0.02
—
0
-3.9
-0.8
-2.2
-0.4
-5.9
-1.2
-0.07
75.1
434.9
100
400.8
92.2
34.1
7.8
—
0
35
8
39.8
9.2
-5.7
-1.3
-4.2
-1
—
0
-47.7
-11
-0.9
-0.2
-46.8
-10.8
-0.62
75.1
539.7
100
497.5
92.2
42.2
7.8
—
0
44.1
8.2
48.8
9
-6.6
-1.2
0.4
0.07
—
0
-32.1
-5.9
-1.7
-0.3
-33.4
-6.2
-0.46
71.5
523.3
100
478
91.3
45.3
8.7
—
0
40.7
7.8
46.9
9
-1.6
-0.3
-5.4
-1.03
—
0
-12.3
-2.4
-1.7
-0.3
-10.6
-2.03
-0.32
32.9
639.9
100
576.7
90.1
63.2
9.9
—
0
48.3
7.5
55.2
8.6
8
1.3
-1.8
-0.3
—
0
-28.3
-4.4
-3.8
-0.6
-24.5
-3.8
-0.7
35.1
481
100
427.4
88.9
53.6
11.1
—
0
36.9
7.7
41.8
8.7
11.8
2.5
-1.3
-0.3
—
0
10.5
2.2
2
0.4
8.5
1.8
0.25
34
530
100
470.3
88.7
59.7
11.3
—
0
36.5
6.9
40.5
7.6
19.2
3.6
-1.4
-0.3
—
0
17.8
3.4
3.2
0.6
14.6
2.8
0.43
33.9
427.8
100
373.7
87.4
54.1
12.6
—
0
41.6
9.7
46.4
10.8
7.7
1.8
-1.4
-0.3
—
0
6.3
1.5
2.6
0.6
3.7
0.9
0.11
33.8
467.7
100
405.2
86.6
62.5
13.4
—
0
38.9
8.3
44.9
9.6
17.6
3.8
-1.8
-0.4
—
0
7.5
1.6
2.4
0.5
5.9
1.3
0.17
33.5
414.7
100
352.3
85
62.4
15
—
0
43.1
10.4
49.5
11.9
12.9
3.1
-1.5
-0.4
—
0
11.4
2.7
1.5
0.4
9.9
2.4
0.29
33.6
405
100
346
85.4
58.9
14.5
—
0
42.9
10.6
49.4
12.2
9.6
2.4
-1.2
-0.3
—
0
4.6
1.1
1
0.2
3
0.7
0.08
33.4
297.2
100
255.3
85.9
42
14.1
—
0
36.6
12.3
39.9
13.4
2
0.7
-0.8
-0.3
—
0
0.9
0.3
1.4
0.5
-0.6
-0.2
-0.02
32.3
295.1
100
254
86.1
41.1
13.9
—
0
29.1
9.9
32
10.8
9.1
3.1
-0.6
-0.2
—
0
8.5
2.9
3.2
1.1
5.3
1.8
0.16
32.5
208.1
100
184.3
88.6
23.7
11.4
—
0
20.1
9.7
20.9
10
2.8
1.3
-0.2
-0.1
—
0
1.9
0.9
0.4
0.2
1.5
0.7
0.05
30.2
229
100
206.1
90
22.8
10
—
0
16.6
7.2
17.5
7.6
5.3
2.3
-0.2
-0.09
—
0
5.1
2.2
0.2
0.09
5
2.2
0.17
29.8
187.2
100
168
89.7
19.2
10.3
—
0
14.7
7.9
15.6
8.3
3.6
1.9
-0.2
-0.1
—
0
3.4
1.8
0.9
0.5
2.4
1.3
0.08
29
203.1
100
183.6
90.4
19.5
9.6
—
0
12.6
6.2
13.5
6.6
6
3
-0.2
-0.1
—
0
5.8
2.9
1.4
0.7
4.3
2.1
0.15
29.4
163.9
100
148.7
90.7
15.2
9.3
—
0
11.5
7
12.3
7.5
2.9
1.8
-0.2
-0.1
—
0
2.8
1.7
0.7
0.4
2.1
1.3
0.07
29.4
167.4
100
150.5
89.9
16.8
10
—
0
10.4
6.2
12.2
7.3
4.7
2.8
-0.1
-0.06
—
0
4.6
2.7
1.1
0.7
3.5
2.1
0.13
26
120.9
100
106.6
88.2
14.3
11.8
—
0
10.5
8.7
11.4
9.4
3
2.5
—
0
—
0
2.9
2.4
0.8
0.7
2.1
1.7
0.08
26.7
122.8
100
109
88.8
13.8
11.2
—
0
8.4
6.8
8.8
7.2
5
4.1
-0.1
-0.08
—
0
4.9
4
1.3
1.1
3.6
2.9
0.14
26.3
83.4
100
74
88.7
9.4
11.3
—
0
7
8.4
7.2
8.6
2.1
2.5
-0.1
-0.1
—
0
2.1
2.5
0.6
0.7
1.5
1.8
0.06
26.8
65.9
100
57.7
87.6
8.2
12.4
—
0
6
9.1
6
9.1
2.2
3.3
—
0
—
0
2.1
3.2
0.6
0.9
1.5
2.3
0.06
26.1
49.1
100
42.5
86.6
6.6
13.4
—
0
5.2
10.6
5.2
10.6
1.4
2.9
-0.1
-0.2
—
0
1.4
2.9
0.4
0.8
1
2
0.04
25.7
65.9
100
57.2
86.8
8.8
13.4
—
0
6.6
10
6.5
9.9
2.2
3.3
-0.2
-0.3
—
0
2
3
0.6
0.9
1.4
2.1
0.05
25.8
54.9
100
46.9
85.4
8
14.6
—
0
6.4
11.7
6.4
11.7
1.5
2.7
-0.2
-0.4
—
0
1.4
2.6
0.4
0.7
0.9
1.6
0.04
26.1
67.5
100
57.5
85.2
10
14.8
—
0
6.8
10.1
6.8
10.1
3.2
4.7
-0.3
-0.4
—
0
3
4.4
0.9
1.3
2.1
3.1
0.08
26.3
52.3
100
44.2
84.5
8.2
15.7
—
0
6.5
12.4
6.5
12.4
1.6
3.1
-0.2
-0.4
—
0
1.4
2.7
0.5
1
0.9
1.7
0.04
25.8
49.7
100
41.6
83.7
8.1
16.3
—
0
5.6
11.3
5.6
11.3
2.5
5
-0.2
-0.4
—
0
2.4
4.8
0.7
1.4
1.7
3.4
0.07
25.6
34.4
100
28.4
82.6
6
17.4
—
0
4.8
14
4.8
14
1.2
3.5
-0.2
-0.6
—
0
1
2.9
0.3
0.9
0.7
2
0.03
25.4
35.1
100
28.6
81.5
6.5
18.5
—
0
4.5
12.8
4.5
12.8
2.1
6
-0.3
-0.9
—
0
1.8
5.1
0.6
1.7
1.2
3.4
0.05
25.9
26.4
100
21.1
79.9
5.3
20.1
—
0
4.3
16.3
4.3
16.3
1
3.8
-0.3
-1.1
—
0
0.7
2.7
0.2
0.8
0.5
1.9
0.02
24.7