FRP Advisory Group plc (AIM:FRP)

FRP Advisory Group Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr 30, 2025	Apr 30, 2024	Apr 30, 2023	Apr 30, 2022	Apr 30, 2021
Revenue	152.2	128.2	104	95.2	78.99
Revenue Growth (YoY)	18.72%	23.27%	9.24%	20.53%	25.00%
Cost of Revenue	87.8	69.6	64.3	58.8	46.57
Gross Profit	64.4	58.6	39.7	36.4	32.42
Other Operating Expenses	29	25.3	21.1	18.6	14.03
Operating Expenses	32.2	28.1	23.6	20.7	15.58
Operating Income	32.2	30.5	16.1	15.7	16.84
Interest Expense	-1.1	-0.8	-0.6	-0.5	-0.23
Interest & Investment Income	0.2	0.2	0.2	-	-
Other Non Operating Income (Expenses)	-	-	-	-0.1	-
EBT Excluding Unusual Items	31.3	29.9	15.7	15.1	16.6
Other Unusual Items	-	-	-0.1	-	-
Pretax Income	31.3	29.9	15.6	15.1	16.6
Income Tax Expense	8.8	7.9	2.9	3.2	2.99
Net Income	22.5	22	12.7	11.9	13.61
Net Income to Common	22.5	22	12.7	11.9	13.61
Net Income Growth	2.27%	73.23%	6.72%	-12.57%	555.32%
Shares Outstanding (Basic)	247	235	228	223	239
Shares Outstanding (Diluted)	252	240	239	236	239
Shares Change (YoY)	5.18%	0.36%	1.02%	-1.21%	0.80%
EPS (Basic)	0.09	0.09	0.06	0.05	0.06
EPS (Diluted)	0.09	0.09	0.05	0.05	0.06
EPS Growth	-2.72%	72.23%	5.76%	-11.36%	550.15%
Free Cash Flow	29.3	24.7	10.5	16.9	9.65
Free Cash Flow Per Share	0.12	0.10	0.04	0.07	0.04
Dividend Per Share	0.054	0.050	0.046	0.043	0.041
Dividend Growth	8.00%	8.70%	6.98%	4.88%	521.21%
Gross Margin	42.31%	45.71%	38.17%	38.23%	41.04%
Operating Margin	21.16%	23.79%	15.48%	16.49%	21.32%
Profit Margin	14.78%	17.16%	12.21%	12.50%	17.23%
Free Cash Flow Margin	19.25%	19.27%	10.10%	17.75%	12.22%
EBITDA	33.3	31.5	17	16.5	17.55
EBITDA Margin	21.88%	24.57%	16.35%	17.33%	22.22%
D&A For EBITDA	1.1	1	0.9	0.8	0.72
EBIT	32.2	30.5	16.1	15.7	16.84
EBIT Margin	21.16%	23.79%	15.48%	16.49%	21.32%
Effective Tax Rate	28.12%	26.42%	18.59%	21.19%	18.03%

Updated Dec 17, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.