EnSilica Income Statement

Financials in millions GBP. Fiscal year is June - May.

Millions GBP. Fiscal year is Jun - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Revenue	21.64	18.18	25.27	20.48	15.29	8.61
Revenue Growth (YoY)	-13.38%	-28.03%	23.39%	33.89%	77.68%	33.40%
Cost of Revenue	12.88	10.85	16.27	12.31	10.25	6.55
Gross Profit	8.76	7.33	9	8.17	5.05	2.06
Selling, General & Admin	9.84	8.89	8.17	7.35	4.33	2.52
Other Operating Expenses	-2.43	-1.62	-0.04	-0.01	-	-
Operating Expenses	9.2	9.05	8.13	7.34	4.33	2.52
Operating Income	-0.43	-1.72	0.87	0.83	0.72	-0.47
Interest Expense	-0.72	-0.91	-0.93	-0.79	-0.57	-0.55
Interest & Investment Income	-	-	0	0.01	0.03	0.01
Other Non Operating Income (Expenses)	-	-	-	-0	-	-
EBT Excluding Unusual Items	-1.15	-2.63	-0.05	0.05	0.18	-1.01
Asset Writedown	-0.91	-0.91	-	-	-	-2.02
Other Unusual Items	-	-	-	-	-0.71	0.3
Pretax Income	-2.06	-3.54	-0.05	0.05	-0.53	-2.73
Income Tax Expense	-0.04	-0.81	0.13	-1.75	-0.68	-0.66
Earnings From Continuing Operations	-2.03	-2.73	-0.18	1.79	0.15	-2.08
Net Income	-2.03	-2.73	-0.18	1.79	0.15	-2.08
Net Income to Common	-2.03	-2.73	-0.18	1.79	0.15	-2.08
Net Income Growth	-	-	-	1102.68%	-	-
Shares Outstanding (Basic)	90	84	81	76	75	35
Shares Outstanding (Diluted)	90	84	81	78	76	35
Shares Change (YoY)	7.84%	3.42%	3.69%	2.32%	115.68%	1688.44%
EPS (Basic)	-0.02	-0.03	-0.00	0.02	0.00	-0.06
EPS (Diluted)	-0.02	-0.03	-0.00	0.02	0.00	-0.06
EPS Growth	-	-	-	1061.62%	-	-
Free Cash Flow	7.71	1.43	3.34	1.41	1.12	-0.48
Free Cash Flow Per Share	0.09	0.02	0.04	0.02	0.01	-0.01
Gross Margin	40.50%	40.33%	35.62%	39.90%	33.00%	23.90%
Operating Margin	-1.99%	-9.46%	3.45%	4.03%	4.70%	-5.41%
Profit Margin	-9.36%	-14.99%	-0.72%	8.75%	0.97%	-24.11%
Free Cash Flow Margin	35.65%	7.86%	13.23%	6.87%	7.29%	-5.56%
EBITDA	-0.63	-1.46	1.08	0.99	0.83	-0.42
EBITDA Margin	-2.91%	-8.01%	4.28%	4.85%	5.39%	-4.92%
D&A For EBITDA	-0.2	0.26	0.21	0.17	0.11	0.04
EBIT	-0.43	-1.72	0.87	0.83	0.72	-0.47
EBIT Margin	-1.99%	-9.46%	3.45%	4.03%	4.70%	-5.41%

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