Pipehawk Statements
PI
Pipehawk 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
4.231
—
—
—
4.827
4.827
-0.596
-0.213
—
-1.487
-0.443
-1.044
-0.029
36.313
2.239
100
—
0
—
0
—
0
3.864
172.6
3.864
172.6
-1.625
-72.6
-0.172
-7.7
—
0
-1.797
-80.3
-0.357
-15.9
-1.44
-64.3
-0.04
36.313
2.944
100
—
0
—
0
—
0
3.902
132.5
3.902
132.5
-0.958
-32.5
-0.161
-5.5
—
0
-1.119
-38.01
-0.535
-18.2
-0.584
-19.8
-0.016
35.813
3.247
100
—
0
—
0
—
0
3.601
110.9
3.601
110.9
-0.354
-10.9
-0.103
-3.2
—
0
-0.457
-14.07
-0.173
-5.3
-0.284
-8.7
-0.008
35.813
4.024
100
—
0
—
0
—
0
3.533
87.8
3.533
87.8
0.491
12.2
-0.076
-1.9
—
0
0.415
10.3
-0.268
-6.7
0.683
17
0.009
75.69
2.641
100
—
0
—
0
—
0
2.875
108.9
2.875
108.9
-0.234
-8.9
-0.102
-3.9
—
0
-0.336
-12.7
-0.175
-6.6
-0.161
-6.1
-0.005
35
3.807
100
—
0
—
0
—
0
2.586
67.9
3.606
94.7
0.201
5.3
-0.093
-2.4
-0.025
-0.7
0.083
2.2
-0.224
-5.9
0.307
8.1
0.004
75.83
4.518
100
—
0
—
0
—
0
1.19
26.3
4.314
95.5
0.204
4.5
-0.118
-2.6
0.025
0.6
0.111
2.5
-0.172
-3.8
0.283
6.3
0.008
34.361
3.779
100
—
0
—
0
—
0
1.732
45.8
3.628
96
0.151
4
0.025
0.7
—
0
0.176
4.7
-0.124
-3.3
0.3
7.9
0.005
75.77
2.901
100
—
0
—
0
—
0
1.533
52.8
2.995
103.2
-0.094
-3.2
-0.07
-2.4
—
0
-0.164
-5.7
-0.176
-6.07
0.012
0.4
0
33.544
2.479
100
—
0
—
0
—
0
1.35
54.5
2.704
109.1
-0.225
-9.08
-0.301
-12.1
—
0
-0.384
-15.5
-0.215
-8.7
-0.169
-6.8
-0.005
33.982
2.31
—
—
—
1.353
2.493
-0.183
0.065
—
-0.118
-0.136
0.018
0.001
33.105
2.703
—
—
—
1.421
2.628
0.075
-0.088
—
-0.013
-0.149
0.136
0.004
33.021
3
—
—
—
1.46
3.09
-0.09
-0.09
—
-0.18
-0.22
0.04
—
33.02
2.45
—
—
—
1.44
2.95
-0.5
-0.07
—
-0.57
-0.1
-0.47
-0.01
33.02
2.36
—
—
—
1.43
2.73
-0.36
-0.09
—
-0.45
-0.17
-0.28
-0.01
33.02
2.05
—
—
—
1.32
2.52
-0.48
-0.14
—
-0.61
-0.06
-0.55
-0.02
33.02
2.58
—
—
—
1.26
2.67
-0.09
-0.05
—
-0.14
-0.19
0.05
—
33.02
2.5
—
—
—
1.23
2.83
-0.33
-0.05
—
-0.38
-0.05
-0.33
-0.01
33.98
2.61
—
—
—
1.19
2.78
-0.17
-0.08
—
-0.24
-0.05
-0.19
-0.01
33.02
3.24
—
—
—
1.16
5.18
-1.94
-0.11
—
-2.05
—
-2.05
-0.06
33.54
1.98
—
—
—
0.95
1.82
0.17
-0.09
—
0.08
-0.03
0.12
—
48.75
1.75
—
—
—
0.87
1.55
0.2
-0.06
—
0.14
-0.06
0.2
—
63.21
1.59
—
—
—
0.91
1.69
-0.1
-0.12
—
-0.21
-0.04
-0.17
-0.01
33.02
1.79
—
—
—
1.01
1.84
-0.05
-0.03
—
-0.08
-0.01
-0.07
—
33.02
1.71
—
—
—
0.67
1.4
0.31
-0.08
—
0.23
-0.09
0.31
0.01
33.02
1.05
—
—
—
0.8
1.64
-0.59
-0.05
—
-0.64
-0.09
-0.55
-0.02
30.79
1.58
—
—
—
0.83
1.86
-0.28
-0.1
—
-0.38
-0.08
-0.3
-0.01
28.1
1.92
—
—
—
0.76
1.97
-0.05
-0.05
—
-0.1
-0.17
0.07
—
41.21
1.33
—
—
—
1.08
1.78
-0.45
-0.05
—
-0.5
-0.04
-0.47
-0.02
26.94
1.21
—
—
—
0.53
1.32
-0.11
-0.01
—
-0.12
-0.08
-0.04
—
26.96
1.2
—
—
—
0.91
1.51
-0.31
-0.01
—
-0.32
-0.03
-0.29
-0.01
26.92
1.59
—
—
—
—
1.51
0.08
-0.02
—
0.06
-0.04
0.1
—
49.34
2.02
—
—
—
—
2.06
-0.05
0.01
—
-0.04
-0.05
0.01
—
20
2.06
—
—
—
—
1.85
0.21
-0.01
—
0.2
-0.04
0.24
0.01
47.3
0.73
—
—
—
—
0.85
-0.12
-0.01
—
-0.13
-0.03
-0.1
—
23.2
0.82
—
—
—
—
0.89
-0.07
-0.04
—
-0.11
-0.08
-0.03
—
23.2
0.56
—
—
—
—
0.79
-0.24
-0.05
—
-0.29
-0.02
-0.27
-0.01
23.2
0.37
—
—
—
—
0.89
-0.52
-0.08
—
-0.6
-0.18
-0.43
-0.02
23.18
0.57
—
—
—
—
0.83
-0.25
-0.04
—
-0.29
—
-0.29
-0.01
20.42
0.55
—
—
—
—
0.9
-0.35
-0.06
—
-0.64
—
-0.64
-0.03
19.85