Bango PLC (AIM:BGO)

Bango Income Statement

Financials in millions USD. 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	53.37	46.1	28.49	20.7	15.74
Revenue Growth (YoY)	15.78%	61.80%	37.61%	31.51%	65.72%
Cost of Revenue	11.58	6.48	2.67	1.23	0.45
Gross Profit	41.79	39.62	25.82	19.47	15.3
Selling, General & Admin	20.37	24.57	20.54	8.35	10.8
Other Operating Expenses	8.2	11	1.96	6.5	-
Operating Expenses	40.29	44.71	28.46	18.93	13.72
Operating Income	1.51	-5.09	-2.64	0.55	1.58
Interest Expense	-0.84	-0.5	-0.06	-0.01	-0.03
Interest & Investment Income	0.02	0.02	0.06	0.01	-
Earnings From Equity Investments	-	-4.58	-1.39	-2.08	-0.68
EBT Excluding Unusual Items	0.68	-10.15	-4.04	-1.54	0.87
Merger & Restructuring Charges	-1.12	-2.47	-8	-	-
Asset Writedown	-3.1	-1.21	-2.96	-	-
Other Unusual Items	-	3.63	10.2	-	-
Pretax Income	-3.54	-10.2	-4.8	-1.54	0.87
Income Tax Expense	0.11	-1.38	-2.66	-1.98	-0.15
Earnings From Continuing Operations	-3.65	-8.83	-2.14	0.44	1.02
Earnings From Discontinued Operations	-	-	-	-	4.91
Net Income	-3.65	-8.83	-2.14	0.44	5.93
Net Income to Common	-3.65	-8.83	-2.14	0.44	5.93
Net Income Growth	-	-	-	-92.55%	-
Shares Outstanding (Basic)	77	77	76	76	73
Shares Outstanding (Diluted)	77	77	76	77	74
Shares Change (YoY)	0.14%	0.70%	-1.35%	3.81%	5.55%
EPS (Basic)	-0.05	-0.12	-0.03	0.01	0.08
EPS (Diluted)	-0.05	-0.12	-0.03	0.01	0.08
EPS Growth	-	-	-	-92.85%	-
Free Cash Flow	18.7	1.36	4.43	5.79	4.54
Free Cash Flow Per Share	0.24	0.02	0.06	0.07	0.06
Gross Margin	78.31%	85.95%	90.63%	94.05%	97.16%
Operating Margin	2.82%	-11.04%	-9.28%	2.63%	10.04%
Profit Margin	-6.84%	-19.15%	-7.51%	2.14%	37.67%
Free Cash Flow Margin	35.03%	2.96%	15.56%	27.98%	28.84%
EBITDA	3.08	-3.57	-1.9	0.88	1.87
EBITDA Margin	5.77%	-7.73%	-6.67%	4.23%	11.90%
D&A For EBITDA	1.58	1.52	0.74	0.33	0.29
EBIT	1.51	-5.09	-2.64	0.55	1.58
EBIT Margin	2.82%	-11.04%	-9.28%	2.63%	10.04%

Updated Sep 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.