Tracsis Statements
TR
Tracsis 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
36.582
100
14.52
39.7
22.062
60.3
—
0
19.72
53.9
23.666
64.7
-1.604
-4.4
0.046
0.1
-0.006
-0.02
-0.268
-0.7
0.22
0.6
-0.488
-1.3
-0.016
30.062
42.81
100
17.561
41
25.249
59
—
0
16.255
38
19.74
46.1
5.509
12.9
0.012
0.03
-0.007
-0.02
4.88
11.4
-0.286
-0.7
5.166
12.1
0.164
31.475
39.21
100
14.51
37
24.7
63
—
0
18.99
48.4
22.86
58.3
1.84
4.7
-0.11
-0.3
-0.01
-0.03
2.26
5.8
0.62
1.6
1.64
4.2
0.06
29.58
34.2
100
13.81
40.4
20.39
59.6
—
0
16.23
47.5
17.71
51.8
2.68
7.8
-0.33
-1
-0.01
-0.03
1.28
3.7
0.57
1.7
0.71
2.1
0.02
31.26
29.18
100
11.44
39.2
17.74
60.8
—
0
13.95
47.8
16.89
57.9
0.86
2.9
-0.34
-1.2
-0.02
-0.07
1.28
4.4
0.49
1.7
0.79
2.7
0.03
29.4
27.59
100
9.15
33.2
18.44
66.8
—
0
12.05
43.7
14.51
52.6
3.93
14.2
-0.36
-1.3
0.35
1.3
3.53
12.8
1.95
7.1
1.58
5.7
0.05
31.1
22.24
100
6.01
27
16.23
73
—
0
11.98
53.9
14.88
66.9
1.35
6.1
-0.14
-0.6
-0.36
-1.6
1.1
4.9
0.33
1.5
0.78
3.5
0.03
29.16
20.75
100
6.21
29.9
14.54
70.1
—
0
5.59
26.9
11.74
56.6
2.8
13.5
-0.12
-0.6
—
0
1.69
8.1
0.76
3.7
0.93
4.5
0.03
29.82
26.37
100
10.46
39.7
15.9
60.3
—
0
10.88
41.3
13.29
50.4
2.61
9.9
-0.19
-0.7
—
0
2.42
9.2
0.47
1.8
1.95
7.4
0.07
29.67
24.58
100
10.43
42.4
14.14
57.5
—
0
8.72
35.5
9.98
40.6
4.16
16.9
-0.03
-0.1
—
0
4.44
18.1
1.06
4.3
3.37
13.7
0.11
29.42
18.75
100
7.11
37.9
11.64
62.1
—
0
7.88
42
9.23
49.2
2.41
12.9
-0.11
-0.6
—
0
2.12
11.3
0.42
2.2
1.7
9.1
0.06
29.36
21.29
100
9.13
42.9
12.16
57.1
—
0
7.18
33.7
8.69
40.8
3.48
16.3
-0.12
-0.6
—
0
5.89
27.7
0.55
2.6
5.35
25.1
0.18
29.31
18.08
100
7.49
41.4
10.59
58.6
—
0
7.28
40.3
8.12
44.9
2.47
13.7
-0.09
-0.5
—
0
2.38
13.2
0.48
2.7
1.9
10.5
0.07
29.01
18.86
100
8.65
45.8
10.22
54.2
—
0
6.08
32.3
7.19
38.1
3.03
16
-0.06
-0.3
—
0
2.83
15
0.51
2.7
2.31
12.3
0.08
28.89
15.62
100
6.63
42.4
8.99
57.6
—
0
5.93
38
7.16
45.8
1.83
11.7
-0.04
-0.3
—
0
1.79
11.5
0.39
2.5
1.4
9
0.05
28.59
9.77
100
3.13
32
6.64
68
—
0
4.36
44.6
4.36
44.6
2.28
23.3
0.06
0.6
—
0
2.61
26.7
0.01
0.1
2.41
24.7
0.09
29.72
14.3
100
5.32
37.2
8.98
62.8
—
0
7.42
51.9
7.42
51.9
1.56
10.9
-0.07
-0.5
—
0
1.49
10.4
0.36
2.5
1.13
7.9
0.04
27.9
11.1
100
4
36
7.1
64
—
0
5.42
48.8
5.42
48.8
1.68
15.1
—
0
—
0
1.68
15.1
0.25
2.3
1.62
14.6
0.05
26.15
12.04
100
4.32
35.9
7.71
64
—
0
5.18
43
5.19
43.1
2.53
21
0.01
0.08
—
0
2.54
21.1
0.43
3.6
2.11
17.5
0.08
27.63
12.52
100
5.63
45
6.88
55
—
0
4.94
39.5
4.95
39.5
1.94
15.5
—
0
—
0
1.94
15.5
0.36
2.9
1.59
12.7
0.06
26.47
9.84
100
3.91
39.7
5.93
60.3
—
0
3.67
37.3
3.68
37.4
2.26
23
—
0
—
0
2.26
23
0.54
5.5
1.72
17.5
0.06
26.65
6.12
100
2.08
34
4.04
66
—
0
2.79
45.6
2.94
48
1.1
18
0.02
0.3
—
0
0.89
14.5
0.1
1.6
0.79
12.9
0.03
24.83
4.71
100
0.95
20.2
3.76
79.8
—
0
2.1
44.6
2.1
44.6
1.66
35.2
0.04
0.8
—
0
1.7
36.1
0.39
8.3
1.31
27.8
0.05
25.91
5.01
100
1.09
21.8
3.92
78.2
—
0
2.08
41.5
2.08
41.5
1.84
36.7
0.04
0.8
—
0
1.88
37.5
0.3
6
1.58
31.5
0.06
24.9
3.66
100
0.79
21.6
2.86
78.1
—
0
1.76
48.1
1.76
48.1
1.11
30.3
0.03
0.8
—
0
1.13
30.9
0.3
8.2
0.84
23
0.03
24.27
2.84
100
0.47
16.5
2.37
83.5
—
0
1.39
48.9
1.39
48.9
0.98
34.5
0.01
0.4
—
0
0.99
34.9
0.17
6
0.82
28.9
0.04
20.69
1.24
100
—
0
—
0
—
0
1.13
91.1
1.13
91.1
0.12
9.7
0.01
0.8
—
0
0.13
10.5
0.04
3.2
0.09
7.3
—
21.14
1.64
100
—
0
1.64
100
—
0
1.15
70.1
1.15
70.1
0.49
29.9
—
0
—
0
0.51
31.1
0.08
4.9
0.43
26.2
0.02
21.51
1.01
100
—
0
—
0
—
0
0.92
91.1
0.92
91.1
0.09
8.9
0.01
1
—
0
0.08
7.9
0.02
2
0.05
5
—
20.85
1.37
100
—
0
—
0
—
0
0.89
65
0.89
65
0.47
34.3
0.01
0.7
—
0
0.48
35
0.14
10.2
0.34
24.8
0.02
21.18
0.95
100
—
0
—
0
—
0
0.75
78.9
0.75
78.9
0.19
20
0.06
6.3
—
0
0.25
26.3
0.08
8.4
0.17
17.9
0.01
20.38
0.53
100
—
0
—
0
—
0
0.31
58.5
0.31
58.5
0.22
41.5
0.08
15.1
—
0
0.3
56.6
0.08
15.1
0.22
41.5
0.01
17.97
0.27
100
—
0
—
0
—
0
0.19
70.4
0.19
70.4
0.08
29.6
0.02
7.4
—
0
0.1
37
0.01
3.7
0.08
29.6
0.01
7.24
0.49
100
—
0
—
0
—
0
0.19
38.8
0.19
38.8
0.29
59.2
0.01
2
—
0
0.3
61.2
0.07
14.3
0.23
46.9
0.01
17.5
0.26
100
—
0
—
0
—
0
0.14
53.8
0.14
53.8
0.12
46.2
0.01
3.8
—
0
0.12
46.2
0.03
11.5
0.1
38.5
0.01
17.5