Carclo Statements
CA
Carclo 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
65.751
100
—
0
—
0
—
0
0.832
1.3
61.273
93.2
4.478
6.8
-2.124
-3.2
-0.891
-1.4
-1.299
-2
-0.168
-0.3
-1.131
-1.7
-0.015
73.419
66.921
100
—
0
—
0
—
0
1.02
1.5
64.689
98.2
2.232
1.8
-1.698
-2.5
-0.937
-1.4
-2.498
-3.7
-0.33
-0.5
-2.168
-3.2
-0.03
73.419
71.294
100
—
0
—
0
—
0
—
0
68.948
96.7
2.346
3.3
-1.752
-2.5
-0.387
-0.5
-4.171
-5.9
0.454
0.6
-4.625
-6.5
-0.063
73.419
72.151
100
—
0
—
0
—
0
—
0
68.558
95
3.593
5
-1.273
-1.8
-0.337
-0.5
1.651
2.3
0.983
1.4
0.668
0.9
0.009
73.795
69.904
100
—
0
—
0
—
0
—
0
67.49
96.5
2.414
3.5
-1.297
-1.9
-0.289
-0.4
1.549
2.2
1.237
1.8
0.312
0.4
0.004
74.053
58.672
100
—
0
—
0
—
0
—
0
54.99
93.7
3.682
6.3
-0.947
-1.6
-0.456
-0.8
4.366
7.4
-0.428
-0.7
5.487
9.4
0.065
73.435
57.614
100
—
0
—
0
—
0
—
0
54.435
94.5
3.179
5.5
-1.06
-1.8
-0.507
-0.9
7.536
13.1
0.001
0.002
8.733
15.2
0.103
73.451
49.95
100
—
0
—
0
—
0
—
0
49.036
98.2
0.914
1.8
-0.667
-1.3
-0.425
-0.9
-0.865
-1.7
0.456
0.9
-1.321
-2.6
-0.018
73.419
54.391
100
—
0
—
0
—
0
—
0
50.4
92.7
3.991
7.3
-1.153
-2.1
—
0
-0.702
-1.3
0.854
1.6
-5.318
-9.8
-0.07
73.419
56.115
100
—
0
—
0
—
0
—
0
52.793
94.1
3.322
5.9
-0.653
-1.2
-0.582
-1.04
0.157
0.3
0.501
0.9
-6.091
-10.9
-0.08
73.419
55.405
100
—
0
—
0
—
0
—
0
51.143
92.3
4.262
7.7
-0.638
-1.2
-0.388
-0.7
-1.055
-1.9
2.524
4.6
-21.171
-38.2
-0.28
73.416
49.935
100
—
0
—
0
—
0
—
0
47.807
95.7
2.128
4.3
-0.465
-0.9
-0.4
-0.8
1.047
2.1
0.407
0.8
2.539
5.1
0.03
73.332
74.036
100
—
0
—
0
—
0
—
0
68.629
92.7
5.407
7.3
-0.477
-0.6
-0.409
-0.6
3.617
4.9
-1.578
-2.1
5.195
7
0.071
73.006
72.178
100
—
0
—
0
—
0
—
0
66.774
92.5
5.404
7.5
-0.433
-0.6
-0.421
-0.6
4.55
6.3
1.253
1.7
3.297
4.6
0.045
73.418
75
100
—
0
—
0
—
0
—
0
68.08
90.8
6.92
9.2
-0.34
-0.5
-0.41
-0.5
5.65
7.5
1.35
1.8
4.31
5.7
0.06
72.48
63.28
100
—
0
—
0
—
0
—
0
57.71
91.2
5.58
8.8
-0.33
-0.5
-0.4
-0.6
4.83
7.6
1.15
1.8
3.69
5.8
0.06
66.29
61.79
100
—
0
—
0
—
0
—
0
56.44
91.3
5.35
8.7
-0.5
-0.8
-0.18
-0.3
-0.2
-0.3
0.56
0.9
-0.76
-1.2
-0.01
66.21
57.19
100
—
0
—
0
—
0
—
0
52.51
91.8
4.68
8.2
-0.41
-0.7
-0.19
-0.3
4.09
7.2
1.15
2
2.96
5.2
0.04
66.24
58.71
100
—
0
—
0
—
0
—
0
53.49
91.1
5.22
8.9
-0.36
-0.6
—
0
-3.31
-5.6
-1.52
-2.6
-0.98
-1.7
-0.01
66.19
48.8
100
—
0
—
0
—
0
—
0
46.23
94.7
2.57
5.3
-0.31
-0.6
—
0
-21.23
-43.5
-0.25
-0.5
-20.97
-43
-0.32
66.12
51.83
100
—
0
—
0
—
0
—
0
48.06
92.7
3.77
7.3
-0.31
-0.6
-0.32
-0.6
3.02
5.8
0.74
1.4
2.3
4.4
0.03
66.01
45.43
100
—
0
—
0
—
0
—
0
42.66
93.9
2.78
6.1
-0.29
-0.6
-0.34
-0.7
1.76
3.9
0.44
1
1.3
2.9
0.02
65.85
46.48
100
—
0
—
0
—
0
—
0
42.85
92.2
3.63
7.8
-0.27
-0.6
-0.54
-1.2
2.15
4.6
0.17
0.4
1.95
4.2
0.03
65.4
40.03
100
—
0
—
0
—
0
—
0
38.08
95.1
1.95
4.9
-0.34
-0.8
-0.54
-1.3
1.07
2.7
0.24
0.6
0.82
2
0.01
63.54
46.27
100
—
0
—
0
—
0
—
0
41.61
89.9
4.66
10.1
-0.33
-0.7
0.64
1.4
4.22
9.1
0.59
1.3
3.65
7.9
0.06
62.14
47
100
—
0
—
0
—
0
—
0
44.71
95.1
2.29
4.9
-0.3
-0.6
0.64
1.4
1.28
2.7
0.27
0.6
0.99
2.1
0.02
61.96
44.86
100
—
0
—
0
—
0
—
0
40.78
90.9
4.08
9.1
-0.17
-0.4
0.51
1.1
4.29
9.6
0.12
0.3
4.11
9.2
0.07
61.53
43.78
100
—
0
—
0
—
0
—
0
41.45
94.7
2.33
5.3
-0.21
-0.5
0.51
1.2
2.48
5.7
0.65
1.5
1.81
4.1
0.03
61.86
40.09
100
—
0
—
0
—
0
—
0
36.57
91.2
3.53
8.8
-0.18
-0.4
-0.22
-0.5
2.94
7.3
0.6
1.5
2.2
5.5
0.04
60.06
41.06
100
—
0
—
0
—
0
—
0
38.92
94.8
2.14
5.2
-0.21
-0.5
-0.22
-0.5
1.69
4.1
0.35
0.9
1.25
3
0.02
57.64
44.74
100
—
0
—
0
—
0
—
0
41.83
93.5
2.91
6.5
-0.31
-0.7
0.45
1
1.06
2.4
0.13
0.3
0.49
1.1
0.02
57.05
42.69
100
—
0
—
0
—
0
—
0
39.4
92.3
3.3
7.7
-0.45
-1.05
0.45
1.1
2.59
6.1
0.32
0.7
2.44
5.7
0.04
57.26
42.52
100
39.44
92.8
3.08
7.2
—
0
—
0
0
0
3.08
7.2
-0.54
-1.3
0.57
1.3
2.15
5.1
-0.24
-0.6
2.14
5
0.04
63.31
38.76
100
36.12
93.2
2.64
6.8
—
0
—
0
0
0
2.64
6.8
-0.48
-1.2
0.58
1.5
2.35
6.1
0.24
0.6
2.16
5.6
0.04
56.24
41.32
100
34.76
84.1
6.56
15.9
—
0
—
0
0
0
6.57
15.9
-0.67
-1.6
0.57
1.4
5.67
13.7
0.55
1.3
4.76
11.5
0.09
57.88
37.73
100
35.58
94.3
2.15
5.7
—
0
—
0
0
0
2.15
5.7
-0.66
-1.7
0.57
1.5
1.68
4.5
0.17
0.5
2.11
5.6
0.03
55.64
38.08
100
35.24
92.5
2.84
7.5
—
0
—
0
0
0
2.84
7.5
-0.67
-1.8
0.23
0.6
0.65
1.7
—
0
0.82
2.2
0.01
66.67
38.54
100
36.84
95.6
1.7
4.4
—
0
—
0
-0.01
-0.03
1.71
4.4
-0.67
-1.7
0.29
0.8
1.05
2.7
—
0
-0.17
-0.4
—
41.11
53.36
100
—
0
—
0
—
0
—
0
50.81
95.2
2.55
4.8
-0.55
-1.03
—
0
1.49
2.8
-0.22
-0.4
1.71
3.2
0.03
52.23
54.32
100
—
0
—
0
—
0
—
0
52.79
97.2
1.53
2.8
-0.54
-1
—
0
2.19
4
0.17
0.3
2.02
3.7
0.04
50.33
58.96
100
57.29
97.2
1.67
2.8
—
0
—
0
0.52
0.9
1.15
2
-0.63
-1.07
—
0
-3.3
-5.6
-1.19
-2.02
-2.11
-3.6
-0.04
51.09
57.32
100
57.22
99.8
0.1
0.2
—
0
—
0
0.52
0.9
-0.42
-0.7
-0.82
-1.4
—
0
-3.35
-5.8
-1.2
-2.09
-2.15
-3.8
-0.04
50.94