Diaceutics Income Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	38.44	32.16	23.7	19.5	13.94
Revenue Growth (YoY)	19.53%	35.69%	21.51%	39.88%	9.82%
Cost of Revenue	6.96	3.89	3.99	2.76	3.21
Gross Profit	31.48	28.27	19.71	16.74	10.73
Selling, General & Admin	31.69	30.74	22.78	16.28	10.38
Other Operating Expenses	-0.26	-0.02	-0.06	-0.11	-0.2
Total Operating Expenses	31.44	30.73	22.72	16.17	10.18
Operating Income	0.04	-2.46	-3.02	0.58	0.55
Interest Income	0.32	0.6	0.65	0.11	-
Interest Expense	-0.06	-0.05	-0.07	-0.12	-0.09
Total Non-Operating Income (Expense)	0.26	0.55	0.58	-0.01	-0.09
Pretax Income	0.3	-1.91	-2.44	0.56	0.46
Provision for Income Taxes	0.21	-0.21	-0.69	-0.16	-0.1
Net Income	0.1	-1.7	-1.75	0.72	0.56
Net Income to Common	0.1	-1.7	-1.75	0.72	0.56
Net Income Growth	-	-	-	29.05%	113.31%
Shares Outstanding (Basic)	85	84	84	84	84
Shares Outstanding (Diluted)	85	84	84	86	85
Shares Change (YoY)	0.80%	0.27%	-2.16%	1.35%	9.14%
EPS (Basic)	0.00	-0.02	-0.02	0.01	0.01
EPS (Diluted)	0.00	-0.02	-0.02	0.01	0.01
EPS Growth	-	-	-	27.27%	94.12%
Free Cash Flow	1.11	0.55	1.19	4.91	0.01
Free Cash Flow Growth	101.09%	-53.54%	-75.84%	98100.00%	-95.69%
Free Cash Flow Per Share	0.01	0.01	0.01	0.06	0.00
Gross Margin	81.90%	87.91%	83.15%	85.83%	76.97%
Operating Margin	0.11%	-7.63%	-12.73%	2.95%	3.94%
Profit Margin	0.25%	-5.30%	-7.37%	3.71%	4.02%
FCF Margin	2.88%	1.71%	5.00%	25.17%	0.04%
EBITDA	5.86	2.17	1.76	3.58	2.35
EBITDA Margin	15.23%	6.75%	7.41%	18.37%	16.85%
EBIT	0.04	-2.46	-3.02	0.58	0.55
EBIT Margin	0.11%	-7.63%	-12.73%	2.95%	3.94%
Effective Tax Rate	67.88%	10.74%	28.38%	-28.37%	-21.43%