Ebiquity 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	73.36	76.76	80.2	75.06	63.09
Revenue Growth (YoY)	-4.43%	-4.28%	6.85%	18.96%	12.85%
Cost of Revenue	58.74	58.96	57.68	55.24	45.84
Gross Profit	14.62	17.81	22.52	19.81	17.25
Other Operating Expenses	11.27	11.65	15.63	22.49	21.5
Operating Expenses	11.5	11.2	16.21	23.04	21.96
Operating Income	3.12	6.61	6.3	-3.23	-4.71
Interest Expense	-0.37	-2.15	-2.23	-1.43	-0.88
Interest & Investment Income	0.13	0.14	0.09	0.08	0.02
Currency Exchange Gain (Loss)	-1.42	0.63	-0.16	0.05	0.23
Other Non Operating Income (Expenses)	-1.79	-	-	-	-0
EBT Excluding Unusual Items	-0.33	5.23	3.99	-4.52	-5.34
Merger & Restructuring Charges	-3.41	-3.53	-3.7	-2.48	-0.37
Impairment of Goodwill	-9.79	-4	-2.86	-0.26	-
Asset Writedown	-0.33	-	-	-	-
Other Unusual Items	1.8	-	-	-	-
Pretax Income	-12.06	-2.31	-2.57	-7.26	-5.71
Income Tax Expense	1.97	1.32	1.7	0.24	1.21
Earnings From Continuing Operations	-14.03	-3.62	-4.26	-7.5	-6.92
Earnings From Discontinued Operations	-	-	0.16	0.04	-
Net Income to Company	-14.03	-3.62	-4.1	-7.46	-6.92
Minority Interest in Earnings	-0.02	-0.02	-0.05	-0.03	-0.12
Net Income	-14.05	-3.64	-4.15	-7.5	-7.03
Net Income to Common	-14.05	-3.64	-4.15	-7.5	-7.03
Shares Outstanding (Basic)	139	139	129	109	83
Shares Outstanding (Diluted)	140	139	129	109	83
Shares Change (YoY)	0.84%	8.31%	18.01%	31.86%	1.29%
EPS (Basic)	-0.10	-0.03	-0.03	-0.07	-0.09
EPS (Diluted)	-0.10	-0.03	-0.03	-0.07	-0.09
Free Cash Flow	6.15	0.93	1.4	0.9	8.47
Free Cash Flow Per Share	0.04	0.01	0.01	0.01	0.10
Gross Margin	19.93%	23.20%	28.07%	26.40%	27.35%
Operating Margin	4.26%	8.61%	7.86%	-4.30%	-7.46%
Profit Margin	-19.15%	-4.75%	-5.18%	-9.99%	-11.15%
Free Cash Flow Margin	8.38%	1.21%	1.74%	1.20%	13.43%
EBITDA	5.7	10.44	10.42	0.16	-2.99
EBITDA Margin	7.77%	13.60%	12.99%	0.21%	-4.73%
D&A For EBITDA	2.58	3.83	4.12	3.39	1.72
EBIT	3.12	6.61	6.3	-3.23	-4.71
EBIT Margin	4.26%	8.61%	7.86%	-4.30%	-7.46%

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