Power Metal Statements
PO
Power Metal 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
0.077
100
—
0
—
0
—
0
—
0
1.761
2287
-1.684
-2187.01
2.03
2636.4
—
0
0.298
387
—
0
0.399
518.2
0
2 002.79
0.001
100
—
0
—
0
—
0
—
0
1.016
101600
-1.015
-101500.00000000001
-0.645
-64500
—
0
-1.612
-161200
—
0
-1.495
-149500
-0.001
1 681.43
0.037
100
—
0
—
0
—
0
—
0
3.127
8451.4
-3.09
-8351.4
0.142
383.8
—
0
-2.948
-7967.6
—
0
-2.256
-6097.3
-0.002
1 457.51
0.198
100
—
0
—
0
—
0
1.33
671.7
1.33
671.7
-1.132
-571.7
-0.58
-292.9
—
0
-1.712
-864.6
—
0
-1.691
-854.04
-0.001
1 404.6
0.02
100
—
0
—
0
—
0
0.187
935
0.187
935
-0.167
-835
0.307
1535
—
0
-0.016
-80
—
0
-0.003
-15
—
1 261.67
0.017
100
—
0
—
0
—
0
0.66
3882.4
0.66
3882.4
-0.643
-3782.4
0.036
211.8
—
0
-0.607
-3570.6
—
0
-0.589
-3464.7
-0.001
896.97
0.009
100
—
0
—
0
—
0
0.519
5766.7
0.519
5766.7
-0.51
-5666.7
0.322
3577.8
—
0
-1.158
-12866.7
—
0
-1.135
-12611.1
-0.002
635.07
—
100
—
0
—
0
—
0
0.316
0
0.316
0
-0.316
0
0.06
0
—
0
-0.256
0
—
0
-0.246
0
-0.001
482.71
—
100
—
0
—
0
—
0
0.333
0
0.333
0
-0.333
0
0.036
0
—
0
-1.251
0
—
0
-1.215
0
-0.003
366.3
—
100
—
0
—
0
—
0
0.335
0
0.335
0
-0.335
0
—
0
—
0
-0.335
0
—
0
-0.324
0
-0.002
191.33
—
100
—
0
—
0
—
0
0.265
0
0.265
0
-0.265
0
0.005
0
—
0
-0.26
0
—
0
-5.85
0
-0.08
66.925
—
100
—
0
—
0
—
0
0.593
0
0.593
0
-0.593
0
—
0
—
0
-0.593
0
—
0
-0.79
0
-0.01
47.368
—
—
—
—
-0.412
-0.412
0.412
-0.633
—
-0.221
—
-3.165
-0.13
24.15
—
—
—
—
0.78
0.78
-0.78
—
—
-0.78
—
-0.78
-0.042
18.583
—
—
—
—
0.67
0.67
-0.67
—
—
-0.67
—
-0.67
-0.07
9.22
—
—
—
—
1.11
1.11
-1.11
—
—
-1.11
—
-1.11
-0.18
6.03
—
—
—
—
0.88
0.88
-0.88
—
—
-0.88
—
-0.88
-0.31
2.87
—
—
—
—
0.89
0.89
-0.89
—
—
-0.89
—
-0.89
-0.25
3.52
0.03
—
0.03
—
0.73
0.73
-0.71
—
—
-0.71
—
-0.71
-0.23
3.02
—
—
—
—
0.68
0.68
-0.68
—
—
-0.68
—
-0.68
-0.37
1.85
—
—
—
—
—
1.03
-1.03
—
—
-1.03
—
-1.03
-0.84
1.23
—
—
—
—
0.99
0.99
-0.99
—
—
-0.99
—
-0.99
-0.82
1.2
—
—
—
—
0.46
0.46
-0.46
—
—
-0.46
—
-0.46
-0.49
0.93
—
—
—
—
0.11
0.11
-0.11
—
—
-0.11
—
-0.11
-0.64
0.17