Michelmersh Brick Statements
MB
Michelmersh Brick 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
35.39
100
22.567
63.8
12.823
36.2
—
0
8.015
22.6
8.678
24.5
4.145
11.7
-0.016
-0.05
—
0
4.129
11.7
1.012
2.9
3.117
8.8
0.032
96.012
35.3
100
20.744
58.8
14.556
41.2
—
0
7.645
21.7
8.297
23.5
6.259
17.7
0.086
0.2
—
0
6.345
18
1.359
3.8
4.986
14.1
0.053
94.669
42.038
100
26.535
63.1
15.503
36.9
—
0
8.776
20.9
9.424
22.4
6.079
14.5
0.033
0.08
—
0
6.112
14.5
1.436
3.4
4.676
11.1
0.049
96.295
34.387
100
20.275
59
14.112
41
—
0
7.625
22.2
8.167
23.8
5.945
17.3
-0.121
-0.4
—
0
5.824
16.9
1.348
3.9
4.476
13
0.047
95.071
33.988
100
21.188
62.3
12.8
37.7
—
0
6.6
19.4
7.136
21
5.664
16.7
-0.093
-0.3
—
0
5.571
16.4
1.17
3.4
4.401
12.9
0.045
97.818
29.589
100
17.467
59
12.122
41
—
0
6.808
23
7.353
24.9
4.769
16.1
-0.092
-0.3
—
0
4.677
15.8
2.417
8.2
2.26
7.6
0.024
95.425
29.935
100
17.902
59.8
12.033
40.2
—
0
6.59
22
6.882
23
5.151
17.2
-0.131
-0.4
—
0
5.02
16.8
1.151
3.8
3.869
12.9
0.039
99.943
29.585
100
16.787
56.7
12.798
43.3
—
0
7.003
23.7
7.552
25.5
5.246
17.7
-0.404
-1.4
—
0
4.842
16.4
1.532
5.2
3.31
11.2
0.032
102.24
22.459
100
13.738
61.2
8.721
38.8
—
0
5.837
26
6.383
28.4
2.338
10.4
-0.309
-1.4
—
0
2.029
9
0.406
1.8
1.623
7.2
0.017
96.492
26.358
100
15.074
57.2
11.284
42.8
—
0
5.713
21.7
6.139
23.3
5.145
19.5
-0.402
-1.5
—
0
6.338
24
0.772
2.9
5.566
21.1
0.059
94.023
27.165
100
16.544
60.9
10.621
39.1
—
0
6.041
22.2
6.557
24.1
4.064
15
-0.296
-1.09
—
0
4.029
14.8
0.991
3.6
3.038
11.2
0.033
93.242
23.188
100
14.53
62.7
8.658
37.3
—
0
3.651
15.7
4.773
20.6
3.885
16.8
-0.305
-1.3
—
0
3.58
15.4
0.795
3.4
2.785
12
0.031
89.307
23.136
100
13.775
59.5
9.361
40.5
—
0
5.343
23.1
5.262
22.7
4.099
17.7
-0.312
-1.3
—
0
2.857
12.3
0.657
2.8
2.2
9.5
0.025
88.003
21.687
100
14.029
64.7
7.658
35.3
—
0
4.072
18.8
5.078
23.4
2.58
11.9
-0.328
-1.5
—
0
1.964
9.1
0.852
3.9
1.112
5.1
0.013
88.296
16.18
100
10.42
64.4
5.76
35.6
—
0
3.363
20.8
3.346
20.7
2.414
14.9
0.005
0.03
—
0
1.375
8.5
0.275
1.7
1.1
6.8
0.013
81.806
14.77
100
10.13
68.6
4.64
31.4
—
0
2.71
18.3
2.68
18.1
1.95
13.2
0.01
0.07
-0.02
-0.1
1.96
13.3
0.49
3.3
1.47
10
0.02
81.56
15.29
100
9.58
62.7
5.71
37.3
—
0
3.13
20.5
3.11
20.3
2.6
17
0.01
0.07
-0.01
-0.07
2.61
17.1
0.52
3.4
2.09
13.7
0.03
81.72
13.74
100
8.55
62.2
5.19
37.8
—
0
3.22
23.4
3.2
23.3
2
14.6
0.06
0.4
-0.03
-0.2
2.05
14.9
0.45
3.3
1.6
11.6
0.02
81.81
15.33
100
9.41
61.4
5.92
38.6
—
0
3.24
21.1
3.2
20.9
2.71
17.7
-0.21
-1.4
-0.04
-0.3
2.5
16.3
0.5
3.3
2
13
0.02
81.44
14.9
100
10.7
71.8
4.2
28.2
—
0
2.92
19.6
2.81
18.9
1.39
9.3
-0.07
-0.5
-0.11
-0.7
1.32
8.9
0.13
0.9
1.2
8.1
0.01
80.9
13.58
100
9.06
66.7
4.53
33.4
—
0
3.16
23.3
3.11
22.9
1.41
10.4
-0.13
-1
-0.05
-0.4
1.28
9.4
0.28
2.1
1
7.4
0.01
81.38
13.37
100
9.78
73.1
3.59
26.9
—
0
3.31
24.8
2.58
19.3
1.01
7.6
-0.52
-3.9
-0.73
-5.5
0.75
5.6
0.42
3.1
0.29
2.2
0.01
59.97
12.56
100
9.42
75
3.13
24.9
—
0
2.79
22.2
2.76
22
0.37
2.9
-0.45
-3.6
-0.03
-0.2
-0.34
-2.7
-0.12
-1
-1.84
-14.6
-0.03
58.23
11.91
100
8.7
73
3.21
27
—
0
2.67
22.4
2.29
19.2
0.92
7.7
-0.5
-4.2
-0.38
-3.2
0.42
3.5
0.13
1.1
0.09
0.8
—
58.23
11.09
100
7.82
70.5
3.28
29.6
—
0
2.81
25.3
2.78
25.1
0.49
4.4
-0.49
-4.4
-0.03
-0.3
—
0
—
0
-0.08
-0.7
—
58.23
12.02
100
8.65
72
3.37
28
—
0
2.93
24.4
2.55
21.2
0.83
6.9
-0.4
-3.3
-0.38
-3.2
0.43
3.6
-0.98
-8.2
1.41
11.7
0.02
58.23
12.25
100
8.36
68.2
3.89
31.8
—
0
3.43
28
3.38
27.6
0.51
4.2
-0.4
-3.3
-0.05
-0.4
0.11
0.9
—
0
0.11
0.9
—
58.16
12.61
100
9.6
76.1
3
23.8
—
0
3.08
24.4
2.74
21.7
0.27
2.1
-0.33
-2.6
-0.34
-2.7
-7.1
-56.3
-2.46
-19.5
-4.64
-36.8
-0.08
58.1
10.73
100
7.61
70.9
3.13
29.2
—
0
2.96
27.6
2.89
26.9
0.24
2.2
-0.48
-4.5
-0.07
-0.7
-0.63
-5.9
—
0
-0.63
-5.9
-0.01
49.26
8.79
100
6.72
76.5
2.07
23.5
—
0
2.4
27.3
2.3
26.2
-0.23
-2.6
-0.31
-3.5
-0.1
-1.1
-0.54
-6.1
-0.2
-2.3
-0.34
-3.9
-0.01
40.41
9.07
100
6.51
71.8
2.55
28.1
—
0
2.76
30.4
2.7
29.8
-0.14
-1.5
-0.32
-3.5
-0.07
-0.8
-0.46
-5.07
—
0
-0.46
-5.07
-0.01
40.41
11.71
100
10.66
91
1.05
9
—
0
3.05
26
2.93
25
-1.88
-16.05
-0.51
-4.4
-0.12
-1.02
-2.39
-20.4
-0.29
-2.5
-2.1
-17.9
-0.05
40.39
12.54
100
9.67
77.1
2.87
22.9
—
0
2.86
22.8
2.81
22.4
0.06
0.5
-0.54
-4.3
-0.05
-0.4
-0.48
-3.8
—
0
-0.48
-3.8
-0.01
40.41
12.17
100
10.06
82.7
2.11
17.3
—
0
3.39
27.9
3.35
27.5
-1.24
-10.2
1.4
11.5
-0.05
-0.4
0.16
1.3
0.43
3.5
-0.26
-2.1
-0.01
40.1
11.84
100
8.34
70.4
3.5
29.6
—
0
2.79
23.6
2.76
23.3
0.74
6.3
-0.65
-5.5
-0.03
-0.3
0.09
0.8
—
0
0.09
0.8
—
38.02
10.99
100
7.78
70.8
3.2
29.1
—
0
2.59
23.6
2.31
21
0.9
8.2
-0.49
-4.5
-0.28
-2.5
0.4
3.6
-0.02
-0.2
0.42
3.8
0.01
38.02
10.11
100
7.71
76.3
2.4
23.7
—
0
2.26
22.4
2.24
22.2
0.16
1.6
-0.51
-5.04
-0.03
-0.3
-0.35
-3.5
—
0
-0.35
-3.5
-0.01
38.02
9.17
100
6.33
69
2.84
31
—
0
2.23
24.3
2.21
24.1
0.63
6.9
-0.42
-4.6
-0.02
-0.2
0.21
2.3
—
0
0.21
2.3
0.01
38.02
9.73
100
6.14
63.1
3.6
37
—
0
1.97
20.2
2.03
20.9
1.56
16
-0.31
-3.2
0.07
0.7
1.25
12.8
0.48
4.9
0.77
7.9
0.02
37.17
8.69
100
6.58
75.7
2.11
24.3
—
0
2.02
23.2
1.85
21.3
0.26
3
-0.25
-2.9
-0.17
-2
0.01
0.1
—
0
0.01
0.1
—
28.77
10.16
100
6.72
66.1
3.45
34
—
0
1.67
16.4
1.63
16
1.82
17.9
-0.22
-2.2
-0.04
-0.4
3.16
31.1
0.39
3.8
2.75
27.1
0.1
28.77