Kitwave Group Income Statement

Financials in millions GBP. Fiscal year is November - October.

Millions GBP. Fiscal year is Nov - Oct.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021
Revenue	802.69	663.65	602.22	503.09	380.69
Revenue Growth (YoY)	20.95%	10.20%	19.71%	32.15%	-3.54%
Cost of Revenue	619.47	515.83	470.1	400.46	312.11
Gross Profit	183.21	147.82	132.13	102.63	68.59
Selling, General & Admin	151.62	119.62	102.95	82.63	66.96
Operating Expenses	151.62	119.62	102.95	82.63	66.96
Operating Income	31.6	28.2	29.18	20	1.63
Interest Expense	-9.32	-6.28	-4.51	-2.53	-9.68
Currency Exchange Gain (Loss)	-0	-	-	0.03	-0
Other Non Operating Income (Expenses)	-	-	-	-	5.41
EBT Excluding Unusual Items	22.28	21.93	24.68	17.5	-2.65
Gain (Loss) on Sale of Assets	0.05	0.57	0.18	0.16	0.06
Other Unusual Items	0.05	0.03	0	0.18	4.72
Pretax Income	22.37	22.53	24.86	17.84	2.12
Income Tax Expense	5.75	5.81	5.9	3.5	1.03
Net Income	16.63	16.72	18.96	14.34	1.1
Net Income to Common	16.63	16.72	18.96	14.34	1.1
Net Income Growth	-0.56%	-11.81%	32.19%	1208.39%	-
Shares Outstanding (Basic)	83	71	70	70	46
Shares Outstanding (Diluted)	83	74	73	70	46
Shares Change (YoY)	11.11%	1.92%	4.30%	52.06%	68.50%
EPS (Basic)	0.20	0.24	0.27	0.20	0.02
EPS (Diluted)	0.20	0.23	0.26	0.20	0.02
EPS Growth	-10.67%	-13.46%	26.92%	924.34%	-
Free Cash Flow	42.44	24.13	26.38	23.92	4.96
Free Cash Flow Per Share	0.51	0.32	0.36	0.34	0.11
Dividend Per Share	-	0.113	0.112	0.092	0.068
Dividend Growth	-	0.89%	21.08%	37.04%	-
Gross Margin	22.82%	22.27%	21.94%	20.40%	18.02%
Operating Margin	3.94%	4.25%	4.84%	3.98%	0.43%
Profit Margin	2.07%	2.52%	3.15%	2.85%	0.29%
Free Cash Flow Margin	5.29%	3.64%	4.38%	4.75%	1.30%
EBITDA	50.41	32.78	32.41	21.95	3.6
EBITDA Margin	6.28%	4.94%	5.38%	4.36%	0.95%
D&A For EBITDA	18.81	4.58	3.23	1.95	1.98
EBIT	31.6	28.2	29.18	20	1.63
EBIT Margin	3.94%	4.25%	4.84%	3.98%	0.43%
Effective Tax Rate	25.69%	25.79%	23.74%	19.62%	48.40%

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