Fintel 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	85.9	78.3	64.9	66.5	63.9
Revenue Growth (YoY)	9.71%	20.65%	-2.41%	4.07%	4.75%
Cost of Revenue	64.2	59.6	48	50.2	49.1
Gross Profit	21.7	18.7	16.9	16.3	14.8
Amortization of Goodwill & Intangibles	3.9	3.2	2.2	2	2
Operating Expenses	3.9	3.2	2.2	2	2
Operating Income	17.8	15.5	14.7	14.3	12.8
Interest Expense	-3	-2.4	-0.8	-0.4	-0.7
Interest & Investment Income	0.5	0.4	0.3	-	-
Earnings From Equity Investments	-0.2	-	-	-	-
EBT Excluding Unusual Items	15.1	13.5	14.2	13.9	12.1
Merger & Restructuring Charges	-3.5	-4.4	-4	-0.6	-
Gain (Loss) on Sale of Investments	-	0.2	-	-	-
Gain (Loss) on Sale of Assets	-	-0.1	-0.2	-0.7	7.8
Other Unusual Items	-1.8	-1.5	-0.4	-0.2	-
Pretax Income	9.8	7.7	9.6	12.4	19.9
Income Tax Expense	3.2	1.4	2.2	2.3	4.3
Earnings From Continuing Operations	6.6	6.3	7.4	10.1	15.6
Minority Interest in Earnings	-0.3	-0.4	-0.3	-0.3	-0.2
Net Income	6.3	5.9	7.1	9.8	15.4
Net Income to Common	6.3	5.9	7.1	9.8	15.4
Net Income Growth	6.78%	-16.90%	-27.55%	-36.36%	90.12%
Shares Outstanding (Basic)	104	104	104	103	98
Shares Outstanding (Diluted)	104	104	104	104	99
Shares Change (YoY)	0.02%	-0.12%	0.32%	5.37%	1.10%
EPS (Basic)	0.06	0.06	0.07	0.09	0.16
EPS (Diluted)	0.06	0.06	0.07	0.09	0.16
EPS Growth	6.60%	-16.59%	-27.66%	-40.13%	89.16%
Free Cash Flow	18.1	5.9	12.2	15.4	16.9
Free Cash Flow Per Share	0.17	0.06	0.12	0.15	0.17
Dividend Per Share	0.038	0.036	0.035	0.033	0.030
Dividend Growth	4.11%	5.80%	6.15%	8.33%	5.26%
Gross Margin	25.26%	23.88%	26.04%	24.51%	23.16%
Operating Margin	20.72%	19.80%	22.65%	21.50%	20.03%
Profit Margin	7.33%	7.54%	10.94%	14.74%	24.10%
Free Cash Flow Margin	21.07%	7.54%	18.80%	23.16%	26.45%
EBITDA	22.2	19.1	17.3	16.6	15.1
EBITDA Margin	25.84%	24.39%	26.66%	24.96%	23.63%
D&A For EBITDA	4.4	3.6	2.6	2.3	2.3
EBIT	17.8	15.5	14.7	14.3	12.8
EBIT Margin	20.72%	19.80%	22.65%	21.50%	20.03%
Effective Tax Rate	32.65%	18.18%	22.92%	18.55%	21.61%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.