Likewise Group Plc (AIM:LIKE)

Likewise Group Income Statement

Financials in millions GBP. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	157	149.79	139.54	123.64	60.49	47.32
Revenue Growth (YoY)	9.24%	7.35%	12.86%	104.40%	27.83%	57.67%
Cost of Revenue	108.56	103.78	97.31	86.31	42.35	34.99
Gross Profit	48.43	46.02	42.23	37.33	18.14	12.33
Selling, General & Admin	45.22	43.37	39.74	35.42	18.01	15.13
Operating Expenses	45.2	43.37	39.74	35.65	18.06	15.19
Operating Income	3.23	2.64	2.49	1.68	0.08	-2.86
Interest Expense	-1.9	-1.85	-1.49	-0.8	-0.43	-0.23
Interest & Investment Income	0.01	0.02	0.05	0.01	0	0
EBT Excluding Unusual Items	1.35	0.82	1.06	0.89	-0.34	-3.09
Merger & Restructuring Charges	-0.77	-0.77	-1	-1.46	-0.1	-0.82
Other Unusual Items	0	-0.02	0.13	-0.85	0.21	0.63
Pretax Income	0.57	0.03	0.19	-1.41	-0.23	-3.27
Income Tax Expense	-0.76	-0.75	-0.66	-0.58	-0.08	-0.2
Net Income	1.33	0.77	0.84	-0.84	-0.15	-3.07
Net Income to Common	1.33	0.77	0.84	-0.84	-0.15	-3.07
Net Income Growth	32.69%	-8.22%	-	-	-	-
Shares Outstanding (Basic)	246	246	244	242	167	152
Shares Outstanding (Diluted)	258	252	251	268	189	152
Shares Change (YoY)	2.67%	0.48%	-6.42%	42.01%	24.08%	8.04%
EPS (Basic)	0.01	0.00	0.00	-0.00	-0.00	-0.02
EPS (Diluted)	0.01	0.00	0.00	-0.00	-0.00	-0.02
Free Cash Flow	6.36	5.84	4.17	-3.33	-1.89	3.9
Free Cash Flow Per Share	0.03	0.02	0.02	-0.01	-0.01	0.03
Dividend Per Share	0.004	0.004	0.004	0.004	-	-
Dividend Growth	3.33%	7.14%	-12.50%	-	-	-
Gross Margin	30.85%	30.72%	30.26%	30.20%	29.99%	26.06%
Operating Margin	2.06%	1.76%	1.79%	1.36%	0.14%	-6.04%
Profit Margin	0.85%	0.52%	0.60%	-0.68%	-0.24%	-6.49%
Free Cash Flow Margin	4.05%	3.90%	2.99%	-2.69%	-3.13%	8.25%
EBITDA	7.2	8.16	7.42	3.26	0.92	-2.08
EBITDA Margin	4.58%	5.45%	5.32%	2.64%	1.53%	-4.40%
D&A For EBITDA	3.96	5.51	4.92	1.58	0.84	0.78
EBIT	3.23	2.64	2.49	1.68	0.08	-2.86
EBIT Margin	2.06%	1.76%	1.79%	1.36%	0.14%	-6.04%

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