Brave Bison Group plc (AIM:BBSN)

Brave Bison Group Income Statement

Financials in millions GBP. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	32.83	35.7	31.65	21.66	14.49
Revenue Growth (YoY)	-8.05%	12.80%	46.13%	49.52%	-13.84%
Cost of Revenue	11.49	14.8	14.7	13.85	10.51
Gross Profit	21.34	20.9	16.95	7.81	3.98
Selling, General & Admin	19.45	19.85	15.49	7.38	5.35
Operating Expenses	19.45	19.85	15.49	7.38	5.35
Operating Income	1.9	1.06	1.46	0.43	-1.38
Interest Expense	-0.2	-0.14	-0.09	-0.07	-0.06
Interest & Investment Income	0.25	0.2	0.08	-	0
EBT Excluding Unusual Items	1.95	1.11	1.46	0.36	-1.43
Merger & Restructuring Charges	-	-	-	-	-0.72
Asset Writedown	-	-	-	-	-0.25
Other Unusual Items	-	-	-	0.1	0.14
Pretax Income	1.95	1.11	1.46	0.46	-2.26
Income Tax Expense	-0.31	-2.28	-0.62	-	-0.23
Net Income	2.26	3.39	2.08	0.46	-2.03
Net Income to Common	2.26	3.39	2.08	0.46	-2.03
Net Income Growth	-33.28%	62.93%	354.15%	-	-
Shares Outstanding (Basic)	64	63	54	38	31
Shares Outstanding (Diluted)	69	68	57	41	31
Shares Change (YoY)	0.40%	19.46%	38.38%	34.82%	1.18%
EPS (Basic)	0.04	0.05	0.04	0.01	-0.07
EPS (Diluted)	0.03	0.05	0.04	0.01	-0.07
EPS Growth	-36.00%	38.89%	201.98%	-	-
Free Cash Flow	1.46	1.67	1.63	3.96	-0.82
Free Cash Flow Per Share	0.02	0.02	0.03	0.10	-0.03
Dividend Per Share	0.004	-	-	-	-
Gross Margin	65.01%	58.54%	53.55%	36.04%	27.45%
Operating Margin	5.77%	2.96%	4.62%	1.96%	-9.50%
Profit Margin	6.89%	9.49%	6.57%	2.11%	-14.02%
Free Cash Flow Margin	4.44%	4.67%	5.15%	18.27%	-5.69%
EBITDA	2.51	1.62	1.73	1.29	-0.51
EBITDA Margin	7.63%	4.54%	5.45%	5.94%	-3.55%
D&A For EBITDA	0.61	0.57	0.26	0.86	0.86
EBIT	1.9	1.06	1.46	0.43	-1.38
EBIT Margin	5.77%	2.96%	4.62%	1.96%	-9.50%

Updated Sep 9, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.