Brave Bison Group Income Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	35.05	32.83	35.7	31.65	21.66	14.49
Revenue Growth (YoY)	1.92%	-8.05%	12.80%	46.13%	49.52%	-13.84%
Cost of Revenue	11.79	11.49	14.8	14.7	13.85	10.51
Gross Profit	23.26	21.34	20.9	16.95	7.81	3.98
Selling, General & Admin	22.38	19.45	19.85	15.49	7.38	5.35
Operating Expenses	22.38	19.45	19.85	15.49	7.38	5.35
Operating Income	0.88	1.9	1.06	1.46	0.43	-1.38
Interest Expense	-0.21	-0.2	-0.14	-0.09	-0.07	-0.06
Interest & Investment Income	0.21	0.25	0.2	0.08	-	0
EBT Excluding Unusual Items	0.88	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	0.88	1.95	1.11	1.46	0.46	-2.26
Income Tax Expense	-0.31	-0.31	-2.28	-0.62	-	-0.23
Net Income	1.19	2.26	3.39	2.08	0.46	-2.03
Net Income to Common	1.19	2.26	3.39	2.08	0.46	-2.03
Net Income Growth	-75.41%	-33.28%	62.93%	354.15%	-	-
Shares Outstanding (Basic)	65	64	63	54	38	31
Shares Outstanding (Diluted)	69	69	68	57	41	31
Shares Change (YoY)	-0.61%	0.40%	19.46%	38.38%	34.82%	1.18%
EPS (Basic)	0.02	0.04	0.05	0.04	0.01	-0.07
EPS (Diluted)	0.02	0.03	0.05	0.04	0.01	-0.07
EPS Growth	-77.66%	-36.00%	38.89%	201.98%	-	-
Free Cash Flow	-0.42	1.46	1.67	1.63	3.96	-0.82
Free Cash Flow Per Share	-0.01	0.02	0.02	0.03	0.10	-0.03
Dividend Per Share	0.004	0.004	-	-	-	-
Gross Margin	66.37%	65.01%	58.54%	53.55%	36.04%	27.45%
Operating Margin	2.51%	5.77%	2.96%	4.62%	1.96%	-9.50%
Profit Margin	3.39%	6.89%	9.49%	6.57%	2.11%	-14.02%
Free Cash Flow Margin	-1.21%	4.44%	4.67%	5.15%	18.27%	-5.69%
EBITDA	1.32	2.51	1.62	1.73	1.29	-0.51
EBITDA Margin	3.76%	7.63%	4.54%	5.45%	5.94%	-3.55%
D&A For EBITDA	0.44	0.61	0.57	0.26	0.86	0.86
EBIT	0.88	1.9	1.06	1.46	0.43	-1.38
EBIT Margin	2.51%	5.77%	2.96%	4.62%	1.96%	-9.50%

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.