Idox Statements
ID
Idox 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
43.149
100
10.811
25.1
32.338
74.9
—
0
20.504
47.5
26.627
61.7
5.711
13.2
-1.116
-2.6
—
0
4.557
10.6
1.304
3
3.253
7.5
0.007
457.38
37.496
100
8.319
22.2
29.177
77.8
—
0
18.261
48.7
24.296
64.8
4.881
13
-0.684
-1.8
—
0
3.742
10
1.498
4
2.244
6
0.005
456.07
35.781
100
7.717
21.6
28.064
78.4
—
0
17.161
48
22.477
62.8
5.587
15.6
-0.84
-2.3
—
0
4.078
11.4
0.74
2.1
3.338
9.3
0.007
455.09
32.978
100
6.661
20.2
26.317
79.8
—
0
16.133
48.9
21.389
64.9
4.928
14.9
-1.405
-4.3
—
0
3
9.1
0.464
1.4
2.536
7.7
0.005
462.49
33.206
100
8.389
25.3
24.817
74.7
—
0
15.076
45.4
20.434
61.5
4.383
13.2
-0.651
-2
—
0
3.602
10.8
0.527
1.6
2.508
7.6
0.007
441.61
31.055
100
7.075
22.8
23.98
77.2
—
0
15.605
50.2
20.847
67.1
3.133
10.1
0.09
0.3
—
0
3.613
11.6
0.587
1.9
4.66
15
0.007
462.83
31.13
100
10.055
32.3
21.075
67.7
—
0
11.72
37.6
16.792
53.9
4.283
13.8
-0.462
-1.5
—
0
3.655
11.7
0.65
2.1
7.289
23.4
0.006
439.42
27.277
100
5.603
20.5
21.674
79.5
—
0
13.009
47.7
18.769
68.8
2.905
10.6
-0.82
-3.006
—
0
1.639
6
0.073
0.3
2.258
8.3
0.003
460.88
30.007
100
9.149
30.5
20.858
69.5
—
0
12.582
41.9
17.898
59.6
2.96
9.9
-1.357
-4.5
—
0
0.176
0.6
1.265
4.2
-0.982
-3.3
-0.003
432.17
34.035
100
9.405
27.6
24.63
72.4
—
0
15.228
44.7
20.316
59.7
4.314
12.7
-0.867
-2.5
—
0
2.275
6.7
1.25
3.7
1.023
3
0.002
427.64
30.993
100
9.942
32.1
21.051
67.9
—
0
17.199
55.5
21.607
69.7
-0.556
-1.8
-0.909
-2.9
—
0
-2.622
-8.5
-0.072
-0.2
-3.037
-9.8
-0.006
413.93
34.588
100
9.594
27.7
24.994
72.3
—
0
16.003
46.3
20.709
59.9
4.285
12.4
-0.214
-0.6
—
0
4.243
12.3
-0.707
-2.04
3.81
11
0.012
413.75
31.826
100
8.521
26.8
23.305
73.2
—
0
18.707
58.8
23.656
74.3
-0.351
-1.1
-1.125
-3.5
—
0
-34.483
-108.3
-1.973
-6.2
-40.431
-127.04
-0.079
412.48
73.751
11.169
62.582
—
46.427
55.202
7.38
-1.524
—
2.79
0.67
0.359
0.005
408.79
43.565
7.131
36.434
—
27.029
31.515
4.919
-1.182
—
3.422
0.524
2.849
0.007
400.41
39.53
5.23
34.3
—
23.22
26.76
7.54
-0.7
—
6.45
0.72
5.73
0.02
365.16
37.21
4.91
32.3
—
22.53
25.62
6.68
-0.6
—
6.54
0.46
6.08
0.02
377.98
32.99
3.05
29.95
—
19
22.09
7.85
-0.86
—
6.7
1.19
5.52
0.01
389.08
29.58
3.64
25.94
—
19.09
22.26
3.68
0.08
—
3.06
0.75
2.31
0.01
354.85
31.04
3.68
27.37
—
18.93
22.61
4.75
-0.35
—
4.13
0.93
3.2
0.01
385.16
29.63
2.74
26.9
—
19.41
22.65
4.25
-0.56
—
3.45
0.81
2.65
0.01
351.77
30.75
2.59
28.17
—
18.59
22.11
6.05
-0.59
—
4.91
-1.49
6.07
0.02
378.2
26.57
2.71
23.86
—
18.38
21.46
2.4
-0.48
—
2.6
0.64
1.46
0.01
348.3
28.25
2.56
25.68
—
17.59
20.17
5.52
-0.68
—
4.54
-0.88
4.32
0.01
368.47
27.14
2.77
24.36
—
16.55
19.18
5.19
-0.57
—
3.41
1.08
2.39
0.01
361.7
20.5
2.61
17.89
—
12.02
14.21
3.68
0.08
—
3.64
0.51
3.13
0.01
351.45
18.11
2.55
15.56
—
10.93
12.98
2.58
-0.23
—
1.97
0.58
1.4
—
355.27
16.31
2.41
13.9
—
8.75
10.54
3.36
-0.13
—
2.81
0.61
2.2
0.01
347.57
14.96
2.88
12.08
—
8.7
9.57
2.52
-0.17
—
2.14
0.7
1.44
—
346.12
16.43
3.47
12.96
—
8.76
9.55
3.41
-0.15
—
2.6
0.37
2.23
0.01
350.29
15.74
3.81
11.92
—
8.74
9.44
2.49
-0.31
—
1.88
0.65
1.23
—
346.41
17.87
3.94
13.93
—
9.49
10.11
3.82
-0.41
—
3.41
0.8
2.62
0.01
346.99
16.17
3.08
13.09
—
9.07
9.7
3.39
-0.23
—
3.16
0.99
2.17
0.01
347.25
13.94
3.28
10.66
—
8.76
9.31
1.35
-0.08
—
1.27
0.33
0.94
—
341.98
6.69
2.15
4.53
—
3.95
4.1
0.43
0.1
—
0.53
-0.22
0.75
—
194.23
6.12
1.87
4.25
—
4.55
4.55
-0.3
0.08
—
-0.52
0.34
-0.86
—
194.55
6.91
2.6
4.31
—
4.37
4.38
-0.07
0.07
—
—
0.13
-0.13
—
190.48
7.13
2.44
4.7
—
4.11
4.1
0.59
0.07
—
0.66
-0.7
1.36
0.01
188.23
7.02
2.61
4.41
—
4.25
4.25
0.17
0.05
—
0.21
—
0.21
—
182.95
6.27
2.13
4.14
—
3.91
3.91
0.23
0.05
—
0.28
-0.05
0.33
—
179.44
3.28
0.51
2.78
—
3.01
3
-0.23
0.03
—
-0.19
-0.24
0.05
—
153.32
2.57
0.37
2.2
—
2.38
2.37
-0.17
0.04
—
-0.14
—
-0.14
—
145.14
1.9
0.25
1.66
—
2.15
2.15
-0.5
0.04
—
-0.46
—
-0.46
—
140.47