Trifast Statements
TR
Trifast 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
116.05
100
87.039
75
29.007
25
—
0
25.384
21.9
26.047
22.4
2.96
2.6
-2.755
-2.4
—
0
-2.773
-2.4
3.225
2.8
-5.998
-5.2
-0.044
134.99
117.6
100
87.4
74.3
30.3
25.7
—
0
24.6
20.5
25
23.3
5.2
2.5
-2.8
2.4
—
-3.2
2
1.7
0.4
0.4
1.6
1.3
0.01
134.9
124.2
100
91.8
73.9
32.4
26.1
—
0
31.3
25.2
31.9
25.7
0.4
0.4
-1.9
-1.6
—
0
-5.7
-4.6
-0.3
-0.3
-5.4
-4.3
-0.04
134.9
120.2
100
90.7
75.4
29.5
24.6
—
0
24.3
20.2
25
20.8
4.5
3.8
-0.7
-0.6
—
0
3
2.5
0.5
0.4
2.5
2.1
0.02
134.9
114.8
100
83.7
72.9
31.2
27.1
—
0
24.7
21.5
25.2
22
5.9
5.1
-0.5
-0.5
—
0
5.4
4.7
0.8
0.7
4.6
4
0.03
136.9
103.8
100
76.5
73.7
27.3
26.3
—
0
20.6
19.8
21.1
20.3
6.2
6
-0.4
-0.4
—
0
5.3
5.1
0.9
0.8
4.4
4.2
0.03
136.8
107.1
100
79.1
73.9
28
26.1
—
0
21.5
20
21.8
20.3
6.2
5.8
-0.5
-0.4
—
0
5.1
4.8
1.3
1.2
3.8
3.6
0.03
137.6
81
100
59.1
73
21.9
27
—
0
18.2
22.5
18.8
23.1
3.2
3.9
-0.5
-0.6
—
0
2.7
3.3
0.7
0.9
1.9
2.4
0.01
130.9
97.1
100
71.7
73.8
25.5
26.2
—
0
21.4
22
22
22.7
3.4
3.5
-0.5
-0.5
—
0
-4.9
-5.03
1.3
1.4
-6.2
-6.4
-0.05
122
103.1
100
73.5
71.2
29.6
28.8
—
0
20.6
20
21.2
20.6
8.4
8.2
-0.5
-0.5
—
0
7.9
7.7
1.9
1.9
6
5.8
0.05
124.2
104
100
73
70.2
31
29.8
—
0
21.8
21
22.4
21.5
8.6
8.3
-0.4
-0.3
—
0
8.4
8.1
2.1
2
6.3
6.1
0.05
124.7
105
100
73.3
69.8
31.7
30.2
—
0
22.7
21.6
23.2
22.1
8.5
8.1
-0.3
-0.3
—
0
8
7.6
2.1
2
5.9
5.6
0.05
122.8
99.8
100
69.1
69.2
30.7
30.8
—
0
21
21
21.5
21.6
9.2
9.2
-0.3
-0.3
—
0
9.4
9.4
2.4
2.4
7
7
0.06
123.9
97.8
100
68.3
69.8
29.5
30.2
—
0
19.6
20
20.2
20.6
9.3
9.5
-0.2
-0.2
—
0
9.1
9.3
1
1
8.1
8.3
0.07
123.4
96.8
100
67.1
69.3
29.6
30.6
—
0
19.9
20.6
20.6
21.3
9.1
9.4
-0.2
-0.2
0.1
0.1
8.9
9.2
2.6
2.7
6.2
6.4
0.05
122.9
89.7
100
61.3
68.3
28.4
31.7
—
0
19
21.2
19.9
22.2
8.6
9.6
-0.3
-0.3
0.1
0.1
8.5
9.5
2
2.2
6.5
7.2
0.05
121.4
83.2
100
58.1
69.8
25.1
30.2
—
0
18.2
21.9
18.7
22.5
6.4
7.7
-0.4
-0.5
-0.1
-0.1
6
7.2
0.9
1.1
5.1
6.1
0.04
120.7
78.1
100
55.3
70.8
22.9
29.3
—
0
15
19.2
15.1
19.3
7.8
10
-0.4
-0.5
-0.2
-0.3
7.1
9.1
2
2.6
5.1
6.5
0.04
120
80.7
100
57.3
71
23.4
29
—
0
16
19.8
16.5
20.4
6.9
8.6
-0.5
-0.6
0.1
0.1
6.9
8.6
2
2.5
4.9
6.1
0.04
120.1
74
100
52.6
71.1
21.5
29.1
—
0
14.6
19.7
14.8
20
6.6
8.9
-0.4
-0.5
0.1
0.1
4.9
6.6
1.5
2
3.5
4.7
0.03
117.4
64.5
100
46.6
72.2
17.9
27.8
—
0
13.3
20.6
13.2
20.5
4.8
7.4
-0.2
-0.3
-0.2
-0.3
4.5
7
1.3
2
3.3
5.1
0.03
114.6
65.3
100
47.2
72.3
18.1
27.7
—
0
13.4
20.5
13.4
20.5
4.6
7
-0.3
-0.5
-0.1
-0.2
4.3
6.6
1
1.5
3.3
5.1
0.03
114.4
60.3
100
44.6
74
15.7
26
—
0
12
19.9
11.9
19.7
3.8
6.3
-0.3
-0.5
-0.3
-0.5
3.1
5.1
0.8
1.3
2.3
3.8
0.02
112.3
61.2
100
45.4
74.2
15.9
26
—
0
12.2
19.9
12.1
19.8
3.8
6.2
-0.4
-0.7
-0.2
-0.3
3.4
5.6
1
1.6
2.4
3.9
0.02
112.9
57.1
100
42.5
74.4
14.6
25.6
—
0
11.9
20.8
11.9
20.8
2.7
4.7
-0.3
-0.5
-0.1
-0.2
2.6
4.6
1
1.8
1.6
2.8
0.02
103.8
55.4
100
41.2
74.4
14.3
25.8
—
0
11.8
21.3
11.8
21.3
2.4
4.3
-0.3
-0.5
-0.1
-0.2
2.1
3.8
0.6
1.1
1.5
2.7
0.02
91.1
54.1
100
40.8
75.4
13.3
24.6
—
0
11.1
20.5
11.1
20.5
2.1
3.9
-0.3
-0.6
-0.1
-0.2
1
1.8
0.6
1.1
0.5
0.9
0.01
89.9
52
100
38.6
74.2
13.4
25.8
—
0
11.7
22.5
11.7
22.5
1.7
3.3
-0.3
-0.6
-0.2
-0.4
1.5
2.9
0.3
0.6
1.2
2.3
0.01
86.3
46.1
100
34.9
75.7
11.2
24.3
—
0
10.2
22.1
10.3
22.3
0.9
2
-0.6
-1.3
-0.1
-0.2
-3
-6.5
-0.6
-1.3
-2.4
-5.2
-0.03
85.2
39.8
100
30
75.4
9.8
24.6
—
0
9.8
24.6
9.5
23.9
0.3
0.8
-0.1
-0.3
-0.5
-1.3
0.2
0.5
—
0
0.2
0.5
—
85.2
45.8
100
35.3
77.1
10.4
22.7
—
0
10.8
23.6
10.9
23.8
-0.4
-0.9
-0.3
-0.7
-0.1
-0.2
-14
-30.6
-0.3
-0.7
-17.3
-37.8
-0.2
85.1
59.1
100
43
72.8
16.2
27.4
—
0
12.6
21.3
12.7
21.5
3.4
5.8
-0.5
-0.8
—
0
3
5.1
0.8
1.4
2
3.4
0.02
85.1
60.3
100
43.7
72.5
16.6
27.5
—
0
12.2
20.2
12.2
20.2
4.4
7.3
-0.7
-1.2
-0.2
-0.3
1.5
2.5
1.3
2.2
0.2
0.3
—
85
62.1
100
45
72.5
17.1
27.5
—
0
12.1
19.5
12.1
19.5
4.9
7.9
-0.5
-0.8
-0.1
-0.2
4.5
7.2
1.1
1.8
3.4
5.5
0.04
85.1
64.1
100
46.9
73.2
17.3
27
—
0
12.5
19.5
12.4
19.3
4.8
7.5
-0.5
-0.8
-0.1
-0.2
2.1
3.3
0.6
0.9
1.5
2.3
0.02
84.7
67.8
100
50.4
74.3
17.5
25.8
—
0
13
19.2
13
19.2
4.4
6.5
-0.4
-0.6
-0.1
-0.1
3.4
5
0.9
1.3
2.5
3.7
0.03
84.4
66.3
100
50.1
75.6
16.3
24.6
—
0
12.8
19.3
12.7
19.2
3.5
5.3
-0.3
-0.5
-0.1
-0.2
0.5
0.8
0.4
0.6
0.1
0.2
—
83.1
50.9
100
38.1
74.9
12.9
25.3
—
0
10.3
20.2
10.2
20
2.6
5.1
-0.4
-0.8
-0.1
-0.2
2
3.9
0.7
1.4
1.3
2.6
0.02
72.4
50.8
100
37.9
74.6
12.9
25.4
—
0
10.1
19.9
9.6
18.9
3.3
6.5
—
0
-0.5
-1
3.3
6.5
0.9
1.8
2.4
4.7
0.03
72.5
53
100
38.9
73.4
14.1
26.6
—
0
11.3
21.3
11.2
21.1
2.9
5.5
-0.1
-0.2
-0.1
-0.2
2.8
5.3
0.8
1.5
2
3.8
0.03
72.5
52.1
100
39.4
75.6
12.7
24.4
—
0
10.6
20.3
10.9
20.9
1.7
3.3
-0.2
-0.4
—
0
1.8
3.5
1.2
2.3
0.6
1.2
0.01
72.5
50.3
100
38.2
75.9
12.1
24.1
—
0
9.8
19.5
10.1
20.1
2
4
-0.2
-0.4
—
0
1.6
3.2
0.6
1.2
1
2
0.01
72.7