Northamber Statements
NA
Northamber 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
29.246
100
25.149
86
4.097
14
—
0
4.562
15.6
4.562
15.6
-0.465
-1.6
0.052
0.2
—
0
-0.413
-1.4
—
0
-0.413
-1.4
-0.015
27.171
33.523
100
28.992
86.5
4.531
13.5
—
0
4.76
14.2
4.76
14.2
-0.229
-0.7
0.068
0.2
—
0
-0.161
-0.5
—
0
-0.161
-0.5
-0.006
27.289
33.626
100
29.251
87
4.375
13
—
0
4.638
13.8
4.638
13.8
-0.263
-0.8
0.013
0.04
—
0
-0.25
-0.7
—
0
-0.25
-0.7
-0.009
27.174
33.984
100
29.668
87.3
4.316
12.7
—
0
4.652
13.7
4.652
13.7
-0.336
-1
0.005
0.01
—
0
-0.331
-1
—
0
-0.331
-1
-0.012
27.232
32.276
100
28.123
87.1
4.153
12.9
—
0
4.269
13.2
4.269
13.2
-0.116
-0.4
—
0
—
0
-0.116
-0.4
—
0
-0.116
-0.4
-0.004
27.232
30.33
100
26.322
86.8
4.008
13.2
—
0
3.854
12.7
3.854
12.7
0.154
0.5
0.001
0.003
—
0
0.155
0.5
0.048
0.2
0.107
0.4
0.004
27.232
29.679
100
25.878
87.2
3.801
12.8
—
0
3.578
12.1
3.578
12.1
0.223
0.8
0.007
0.02
—
0
0.23
0.8
—
0
0.23
0.8
0.008
27.232
26.562
100
23.385
88
3.177
12
—
0
3.529
13.3
3.529
13.3
-0.352
-1.3
-0.09
-0.3
—
0
-0.061
-0.2
-0.23
-0.9
0.169
0.6
0.006
27.276
26.273
100
23.972
91.2
2.301
8.8
—
0
2.685
10.2
2.685
10.2
-0.384
-1.5
0.167
0.6
—
0
9.986
38
1.643
6.3
8.343
31.8
0.305
27.357
26.095
100
23.801
91.2
2.294
8.8
—
0
2.667
10.2
2.667
10.2
-0.373
-1.4
0.128
0.5
—
0
-0.245
-0.9
—
0
-0.245
-0.9
-0.009
27.359
24.234
100
22.197
91.6
2.037
8.4
—
0
2.534
10.5
2.534
10.5
-0.497
-2.05
0.144
0.6
—
0
-0.353
-1.5
—
0
-0.353
-1.5
-0.013
27.64
26.477
100
24.35
92
2.127
8
—
0
2.479
9.4
2.479
9.4
-0.352
-1.3
0.064
0.2
—
0
-0.288
-1.09
—
0
-0.288
-1.09
-0.01
28.159
31.659
100
29.239
92.4
2.42
7.6
—
0
2.647
8.4
2.647
8.4
-0.227
-0.7
0.026
0.08
—
0
-0.201
-0.6
—
0
-0.201
-0.6
-0.007
28.159
28.285
100
26.14
92.4
2.145
7.6
—
0
2.634
9.3
2.634
9.3
-0.489
-1.7
0.029
0.1
—
0
-0.46
-1.6
—
0
-0.46
-1.6
-0.016
28.159
29
100
26.8
92.4
2.2
7.6
—
0
2.8
9.7
2.8
9.7
-0.6
-2.07
—
0
—
0
-0.5
-1.7
—
0
-0.5
-1.7
-0.02
28.2
29.3
100
26.7
91.1
2.6
8.9
—
0
3.3
11.3
3.3
11.3
-0.7
-2.4
—
0
—
0
-0.7
-2.4
—
0
-0.7
-2.4
-0.02
28.2
32.5
100
30.3
93.2
2.2
6.8
—
0
2.8
8.6
2.8
8.6
-0.6
-1.8
—
0
—
0
-0.5
-1.5
—
0
-0.5
-1.5
-0.02
28.2
29.7
100
27.6
92.9
2.2
7.4
—
0
2.8
9.4
2.7
9.1
-0.6
-2.02
—
0
—
0
-0.6
-2.02
—
0
-0.6
-2.02
-0.02
28.2
35.7
100
33.3
93.3
2.4
6.7
—
0
2.8
7.8
2.7
7.6
-0.3
-0.8
—
0
—
0
-0.3
-0.8
—
0
-0.3
-0.8
-0.01
28.2
32.6
100
30.4
93.3
2.2
6.7
—
0
2.7
8.3
2.7
8.3
-0.5
-1.5
—
0
—
0
-0.5
-1.5
—
0
-0.5
-1.5
-0.02
28.2
30.2
100
28.2
93.4
2
6.6
—
0
2.8
9.3
2.8
9.3
-0.7
-2.3
—
0
—
0
-0.7
-2.3
—
0
-0.7
-2.3
-0.02
28.2
35.9
100
33.3
92.8
2.7
7.5
—
0
3.5
9.7
3.5
9.7
-0.8
-2.2
0.1
0.3
—
0
-0.7
-1.9
—
0
-0.7
-1.9
-0.03
28.2
41.6
100
38.4
92.3
3.2
7.7
—
0
3.5
8.4
3.5
8.4
-0.3
-0.7
—
0
—
0
-0.3
-0.7
—
0
-0.3
-0.7
-0.01
28.2
46.8
100
42.8
91.5
4
8.5
—
0
3.6
7.7
3.6
7.7
0.4
0.9
0.1
0.2
—
0
0.5
1.1
—
0
0.4
0.9
0.01
28.2
53.8
100
50
92.9
3.8
7.1
—
0
4.3
8
4.3
8
-0.5
-0.9
0.1
0.2
—
0
-0.4
-0.7
—
0
-0.4
-0.7
-0.01
28.5
53.4
100
49.3
92.3
4
7.5
—
0
4.4
8.2
4.4
8.2
-0.3
-0.6
0.1
0.2
—
0
-0.3
-0.6
—
0
-0.2
-0.4
-0.01
28.8
67.7
100
63.5
93.8
4.2
6.2
—
0
4.2
6.2
4.1
6.1
0.1
0.1
0.1
0.1
—
0
0.2
0.3
—
0
0.1
0.1
—
28.9
64.7
100
60.5
93.5
4.1
6.3
—
0
4
6.2
4
6.2
0.2
0.3
0.1
0.2
—
0
0.3
0.5
0.1
0.2
0.2
0.3
0.01
29
63.8
100
59.4
93.1
4.4
6.9
—
0
4.5
7.1
4.5
7.1
-0.1
-0.2
—
0
—
0
—
0
—
0
-0.1
-0.2
—
29
71.2
100
66.5
93.4
4.7
6.6
—
0
4.5
6.3
4.4
6.2
0.3
0.4
0.1
0.1
—
0
0.4
0.6
0.1
0.1
0.3
0.4
0.01
29
68.1
100
63.4
93.1
4.7
6.9
—
0
5.3
7.8
5.3
7.8
-0.6
-0.9
0.3
0.4
—
0
-0.3
-0.4
-0.1
-0.1
-0.2
-0.3
-0.01
29.3
82.7
100
77.1
93.2
5.6
6.8
—
0
—
0
5.7
6.9
-0.1
-0.1
0.3
0.4
—
0
0.2
0.2
0.1
0.1
0.1
0.1
—
29.2
97
100
90.7
93.5
6.3
6.5
—
0
—
0
6.2
6.4
0.1
0.1
0.3
0.3
—
0
0.5
0.5
0.2
0.2
0.3
0.3
0.01
30.5
86.9
100
81.7
94
5.3
6.1
—
0
—
0
5.3
6.1
-0.1
-0.1
0.3
0.3
—
0
0.2
0.2
-0.6
-0.7
0.9
1
0.03
30.5
95.3
100
88.5
92.9
6.7
7
—
0
—
0
6.7
7
0.1
0.1
0.3
0.3
—
0
0.4
0.4
0.1
0.1
0.2
0.2
0.01
30.5
88.4
100
81.7
92.4
6.7
7.6
—
0
—
0
6.7
7.6
—
0
0.1
0.1
—
0
0.1
0.1
0.1
0.1
—
0
—
30.7
116
100
108.2
93.3
7.8
6.7
—
0
—
0
7.7
6.6
0.1
0.09
0.2
0.2
—
0
0.3
0.3
0.1
0.09
0.2
0.2
0.01
30.5
111.8
100
103.2
92.3
8.6
7.7
—
0
—
0
7.5
6.7
1.1
1
0.1
0.09
—
0
1.2
1.1
0.4
0.4
0.8
0.7
0.03
31.1
124.5
100
115
92.4
9.5
7.6
—
0
—
0
8.3
6.7
1.2
1
0.2
0.2
—
0
1.4
1.1
0.5
0.4
0.9
0.7
0.03
31.3
117.9
100
108.4
91.9
9.4
8
—
0
—
0
8.4
7.1
1
0.8
0.1
0.08
—
0
1.2
1
0.4
0.3
0.7
0.6
0.02
31.3
114.9
100
105.4
91.7
9.5
8.3
—
0
—
0
9
7.8
0.6
0.5
0.1
0.09
—
0
0.7
0.6
0.2
0.2
0.5
0.4
0.01
32.2
121.2
100
110.2
90.9
11
9.1
—
0
—
0
10.3
8.5
0.7
0.6
-0.1
-0.08
—
0
0.7
0.6
0.2
0.2
0.5
0.4
0.02
32.5