Likewise Group 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	163.1	149.79	139.54	123.64	60.49
Revenue Growth (YoY)	8.88%	7.35%	12.86%	104.40%	27.83%
Cost of Revenue	112.36	103.78	97.31	86.31	42.35
Gross Profit	50.73	46.02	42.23	37.33	18.14
Selling, General & Admin	46.52	42.67	39.74	35.42	18.01
Operating Expenses	46.52	42.67	39.74	35.65	18.06
Operating Income	4.21	3.35	2.49	1.68	0.08
Interest Expense	-1.83	-1.85	-1.49	-0.8	-0.43
Interest & Investment Income	0.06	0.02	0.05	0.01	0
EBT Excluding Unusual Items	2.44	1.52	1.06	0.89	-0.34
Merger & Restructuring Charges	-0.74	-0.91	-1	-1.46	-0.1
Other Unusual Items	-0.61	-0.59	0.13	-0.85	0.21
Pretax Income	1.1	0.03	0.19	-1.41	-0.23
Income Tax Expense	0.21	-0.75	-0.66	-0.58	-0.08
Net Income	0.89	0.77	0.84	-0.84	-0.15
Net Income to Common	0.89	0.77	0.84	-0.84	-0.15
Net Income Growth	14.74%	-8.22%	-	-	-
Shares Outstanding (Basic)	250	246	244	242	167
Shares Outstanding (Diluted)	258	252	251	268	189
Shares Change (YoY)	2.34%	0.48%	-6.42%	42.01%	24.08%
EPS (Basic)	0.00	0.00	0.00	-0.00	-0.00
EPS (Diluted)	0.00	0.00	0.00	-0.00	-0.00
EPS Growth	9.64%	3.37%	-	-	-
Free Cash Flow	5.53	5.84	4.17	-3.33	-1.89
Free Cash Flow Per Share	0.02	0.02	0.02	-0.01	-0.01
Dividend Per Share	0.004	0.004	0.004	0.004	-
Dividend Growth	10.00%	7.14%	-12.50%	-	-
Gross Margin	31.11%	30.72%	30.26%	30.20%	29.99%
Operating Margin	2.58%	2.24%	1.79%	1.36%	0.14%
Profit Margin	0.55%	0.52%	0.60%	-0.68%	-0.24%
Free Cash Flow Margin	3.39%	3.90%	2.99%	-2.69%	-3.13%
EBITDA	10.07	8.79	7.4	3.26	0.92
EBITDA Margin	6.17%	5.87%	5.31%	2.64%	1.53%
D&A For EBITDA	5.86	5.44	4.91	1.58	0.84
EBIT	4.21	3.35	2.49	1.68	0.08
EBIT Margin	2.58%	2.24%	1.79%	1.36%	0.14%
Effective Tax Rate	19.00%	-	-	-	-