Cohort Statements
C7
Data from Cohort`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency :
GBP - British pound
Last reporting period :
30 Apr, 2024
New report :
11 Dec, 2024
Reporting period :
Semi-annual
Earnings release date:
—
Expected release date:
11 Dec, 2024
Cohort 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
108.23
14.8 %
100
63.106
58.3
45.123
44.9 %
41.7
—
0
26.805
24.8
28.365
6.2 %
26.2
16.758
278.4 %
15.5
-0.602
-0.6
—
0
16.156
340.5 %
14.9
3.798
3.5
12.299
307.7 %
11.4
0.302
40.671
94.304
-10.4 %
100
63.154
67
31.15
-23.2 %
33
—
0
25.16
26.7
26.721
-0.8 %
28.3
4.429
-67.5 %
4.7
-0.761
-0.8
—
0
3.668
-71.4 %
3.9
0.734
0.8
3.017
-70.6 %
3.2
0.074
40.533
105.25
35.9 %
100
64.668
61.4
40.578
67.1 %
38.6
—
0
25.099
23.8
26.935
18.8 %
25.6
13.643
748.4 %
13
-0.801
-0.8
—
0
12.842
1083.6 %
12.2
2.491
2.4
10.247
824 %
9.7
0.251
40.777
77.467
-0.3 %
100
53.184
68.7
24.283
-31.6 %
31.3
—
0
20.839
26.9
22.675
0.2 %
29.3
1.608
-87.5 %
2.1
-0.523
-0.7
—
0
1.085
-90.9 %
1.4
0.184
0.2
1.109
-88.8 %
1.4
0.027
40.747
77.727
29.5 %
100
42.246
54.4
35.481
68 %
45.6
—
0
19.159
24.6
22.635
0.9 %
29.1
12.846
1074.7 %
16.5
-0.473
-0.6
—
0
11.935
799.2 %
15.4
1.828
2.4
9.912
1496.1 %
12.8
0.241
41.192
60.038
-32.4 %
100
38.914
64.8
21.124
-37.4 %
35.2
—
0
19.053
31.7
22.442
-15.9 %
37.4
-1.318
-118.7 %
-2.2
-0.389
-0.6
—
0
-1.707
-123 %
-2.8
-0.287
-0.5
-0.71
-113.2 %
-1.2
-0.017
40.895
88.87
63.2 %
100
55.139
62
33.731
71.9 %
38
—
0
19.851
22.3
26.676
43.6 %
30
7.055
570 %
7.9
-0.423
-0.5
—
0
7.427
2107.3 %
8.4
1.613
1.8
5.359
5052.9 %
6
0.13
41.26
54.438
-23.2 %
100
34.812
63.9
19.626
-34.7 %
36.1
—
0
15.295
28.1
18.573
-9.3 %
34.1
1.053
-89 %
1.9
-0.328
-0.6
—
0
-0.37
-103.7 %
-0.7
-0.059
-0.1
0.104
-98.9 %
0.2
0.003
41.25
70.908
17.9 %
100
40.855
57.6
30.053
43.2 %
42.4
—
0
16.799
23.7
20.476
-0.7 %
28.9
9.577
2531 %
13.5
-0.385
-0.5
—
0
9.982
332833.3 %
14.1
0.42
0.6
9.152
2148.6 %
12.9
0.221
41.441
60.151
-26.4 %
100
39.161
65.1
20.99
-29.9 %
34.9
—
0
16.949
28.2
20.626
-2.3 %
34.3
0.364
-95.9 %
0.6
-0.367
-0.6
—
0
-0.003
-100 %
-0.005
-0.125
-0.2
0.407
-94.1 %
0.7
0.01
40.834
81.689
106.8 %
100
51.737
63.3
29.952
128.9 %
36.7
—
0
13.915
17
21.107
45.5 %
25.8
8.845
723.8 %
10.8
-0.224
-0.3
—
0
7.638
489.1 %
9.4
0.937
1.1
6.88
580.1 %
8.4
0.167
41.28
39.493
-40.6 %
100
26.406
66.9
13.087
-46.2 %
33.1
—
0
12.183
30.8
14.505
0.4 %
36.7
-1.418
-114.4 %
-3.6
-0.045
-0.1
—
0
-1.963
-120.1 %
-5
-0.353
-0.9
-1.433
-119.5 %
-3.6
-0.035
40.667
66.531
51.2 %
100
42.213
63.4
24.318
58.2 %
36.6
—
0
11.788
17.7
14.444
-3.3 %
21.7
9.874
2154.3 %
14.8
-0.058
-0.09
—
0
9.766
2299.5 %
14.7
1.936
2.9
7.337
1867 %
11
0.179
40.92
44.016
-29.7 %
28.643
15.373
-32 %
—
12.279
14.935
-18.1 %
0.438
-90 %
-0.031
—
0.407
-90.3 %
0.138
0.373
-93.3 %
0.009
41.266
62.61
25.1 %
40
22.61
38.1 %
—
11.99
18.24
4.2 %
4.37
483.3 %
0.26
—
4.21
229.5 %
-0.56
5.53
397.3 %
0.13
41.65
50.04
-20.5 %
33.67
16.37
-13.4 %
—
12.49
17.51
28.7 %
-1.14
-121.5 %
0.17
—
-3.25
-162.1 %
-0.59
-1.86
-128 %
-0.05
40.26
62.91
26.7 %
44.01
18.9
29.3 %
—
10.47
13.6
-5.5 %
5.3
2204.3 %
0.57
—
5.23
5711.1 %
-0.07
6.65
488.5 %
0.16
41.24
49.67
-20.3 %
35.05
14.62
-22.1 %
—
11.14
14.39
1.1 %
0.23
-94.9 %
0.04
—
0.09
-98.1 %
0.02
1.13
-74.9 %
0.03
41.54
62.36
65.9 %
43.6
18.76
67.6 %
—
11.18
14.23
53.5 %
4.53
135.9 %
0.03
—
4.62
250 %
0.4
4.5
298.2 %
0.11
41.24
37.58
-2.1 %
26.39
11.19
-19 %
—
8.73
9.27
23.8 %
1.92
-69.7 %
0.06
—
1.32
-72.7 %
0.3
1.13
-73.8 %
0.03
40.69
38.39
15.7 %
24.57
13.81
39.5 %
—
7.48
7.49
-7.8 %
6.33
255.6 %
-0.1
—
4.84
154.7 %
0.53
4.31
171.1 %
0.11
40.99
33.17
-10.5 %
23.27
9.9
-17.6 %
—
8.06
8.12
-2.8 %
1.78
-51.4 %
0.12
—
1.9
-54.8 %
0.31
1.59
-65.2 %
0.04
41.1
37.05
9.6 %
25.04
12.01
7 %
—
7.98
8.35
4.8 %
3.66
12.6 %
0.14
—
4.2
-2.8 %
-0.38
4.57
21.2 %
0.11
40.71
33.82
-11.1 %
22.6
11.22
1.4 %
—
7.6
7.97
-8.9 %
3.25
40.1 %
0.06
—
4.32
83.8 %
0.54
3.77
18.9 %
0.09
40.84
38.05
1.8 %
26.98
11.06
0.9 %
—
8.12
8.75
-3.8 %
2.32
24.7 %
0.04
—
2.35
30.6 %
-0.82
3.17
126.4 %
0.08
40.56
37.36
15.2 %
26.4
10.96
8 %
—
8.36
9.1
13.9 %
1.86
-13.9 %
-0.08
—
1.8
-9.1 %
0.41
1.4
-40.2 %
0.03
40.43
32.42
-0.9 %
22.26
10.15
4 %
—
7.19
7.99
-4.4 %
2.16
54.3 %
-0.06
—
1.98
175 %
-0.36
2.34
444.2 %
0.06
40.48
32.72
-17.4 %
22.96
9.76
-4.5 %
—
7.69
8.36
-7.1 %
1.4
14.8 %
-0.09
—
0.72
118.2 %
0.3
0.43
-18.9 %
0.01
40.79
39.63
2.9 %
29.41
10.22
-9.2 %
—
8.7
9
0.4 %
1.22
-46.7 %
-0.07
—
0.33
-86.4 %
-0.2
0.53
-69.9 %
0.01
40.77
38.5
-10.2 %
27.25
11.25
-3.4 %
—
8.66
8.96
1.5 %
2.29
-18.2 %
-0.07
—
2.42
21 %
0.66
1.76
—
0.04
40.86
42.87
26.6 %
31.24
11.64
4.9 %
—
8.6
8.83
7.9 %
2.8
-4.1 %
-0.13
—
2
-23.4 %
0.25
1.76
-12 %
0.04
40.95
33.86
-6.4 %
22.76
11.1
-1.2 %
—
7.87
8.18
19.1 %
2.92
-33 %
-0.3
—
2.61
-38.7 %
0.61
2
-41.7 %
0.05
40.65
36.19
73.2 %
24.96
11.23
104.9 %
—
6.88
6.87
63.6 %
4.36
240.6 %
-0.07
—
4.26
225.2 %
0.83
3.43
226.7 %
0.08
41.07
20.9
0.4 %
15.43
5.48
10.7 %
—
4.03
4.2
29.6 %
1.28
-24.7 %
0.03
—
1.31
-25.6 %
0.26
1.05
-36 %
0.04
29.7
20.82
53.1 %
15.88
4.95
43.5 %
—
3.09
3.24
31.2 %
1.7
75.3 %
-0.05
—
1.76
83.3 %
0.12
1.64
160.3 %
0.05
31.76
13.6
45.5 %
10.15
3.45
48.1 %
—
2.4
2.47
63.6 %
0.97
18.3 %
-0.01
—
0.96
62.7 %
0.33
0.63
61.5 %
0.03
23.84
9.35
10.3 %
7.02
2.33
6.9 %
—
1.51
1.51
25.8 %
0.82
-16.3 %
-0.07
0.03
0.59
-23.4 %
0.2
0.39
-26.4 %
0.02
22.12
8.48
10 %
6.3
2.18
9.5 %
—
1.2
1.2
22.4 %
0.98
-3 %
-0.05
0.07
0.77
40 %
0.24
0.53
26.2 %
0.02
22.12
7.71
14.7 %
5.72
1.99
6.4 %
—
0.97
0.98
12.6 %
1.01
—
—
-0.4
0.55
-34.5 %
0.13
0.42
-22.2 %
0.02
22.12
6.72
—
4.85
1.87
—
—
0.87
0.87
—
1.01
—
-0.03
—
0.84
—
0.3
0.54
—
0.02
22.12