Billington Holdings 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	96.95	113.06	132.5	86.61	82.72	65.96
Revenue Growth (YoY)	-25.56%	-14.67%	52.97%	4.71%	25.42%	-39.13%
Cost of Revenue	45.91	60.47	78.18	51.28	55.78	40.51
Gross Profit	51.03	52.59	54.31	35.34	26.94	25.44
Selling, General & Admin	36.17	35.53	31.55	24.37	20.84	19.94
Other Operating Expenses	5.13	4.7	7.26	3.02	2.83	1.93
Operating Expenses	43.82	42.57	41.03	29.44	25.63	23.78
Operating Income	7.21	10.03	13.28	5.9	1.31	1.66
Interest Expense	-0.07	-0.08	-0.08	-0.1	-0.03	-0.04
Interest & Investment Income	0.71	0.86	0.19	0.02	0.02	0.04
Other Non Operating Income (Expenses)	-	-	-	0	-	-
EBT Excluding Unusual Items	7.85	10.81	13.39	5.83	1.3	1.67
Other Unusual Items	-	-	-	-	-1.12	-
Pretax Income	7.85	10.81	13.39	5.83	0.18	1.67
Income Tax Expense	1.77	2.54	3.06	1.1	0.11	0.3
Net Income	6.07	8.27	10.33	4.73	0.07	1.37
Net Income to Common	6.07	8.27	10.33	4.73	0.07	1.37
Net Income Growth	-40.83%	-19.88%	118.10%	6861.76%	-95.03%	-71.45%
Shares Outstanding (Basic)	13	12	12	12	12	12
Shares Outstanding (Diluted)	13	13	13	13	12	12
Shares Change (YoY)	1.37%	2.60%	4.05%	3.31%	0.20%	0.25%
EPS (Basic)	0.48	0.66	0.84	0.39	0.01	0.11
EPS (Diluted)	0.45	0.62	0.79	0.38	0.01	0.11
EPS Growth	-41.67%	-21.94%	109.79%	6630.75%	-95.04%	-71.53%
Free Cash Flow	0.03	3.7	13.05	2.09	-4.24	-2.63
Free Cash Flow Per Share	0.00	0.28	1.00	0.17	-0.35	-0.22
Dividend Per Share	0.250	0.250	0.200	0.155	0.030	0.043
Dividend Growth	25.00%	25.00%	29.03%	416.67%	-29.41%	-
Gross Margin	52.64%	46.52%	40.99%	40.80%	32.56%	38.57%
Operating Margin	7.44%	8.87%	10.03%	6.81%	1.58%	2.52%
Profit Margin	6.26%	7.32%	7.79%	5.47%	0.08%	2.08%
Free Cash Flow Margin	0.03%	3.28%	9.85%	2.41%	-5.13%	-3.99%
EBITDA	9.54	12.18	15.31	7.81	3.27	3.57
EBITDA Margin	9.84%	10.77%	11.55%	9.02%	3.95%	5.42%
D&A For EBITDA	2.33	2.15	2.03	1.91	1.96	1.91
EBIT	7.21	10.03	13.28	5.9	1.31	1.66
EBIT Margin	7.44%	8.87%	10.03%	6.81%	1.58%	2.52%
Effective Tax Rate	22.61%	23.51%	22.88%	18.79%	62.01%	17.88%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.