Likewise Group Plc (AIM:LIKE)
London · Delayed Price · Currency is GBP · Price in GBX 36.00
+0.25 (0.70%)
Oct 6, 2026, 4:35 PM GMT
Likewise Group Income Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 175.06 | 163.1 | 149.79 | 139.54 | 123.64 | 60.49 | |
Revenue Growth | 11.51% | 8.88% | 7.35% | 12.86% | 104.40% | 27.83% |
Cost of Revenue | 119.88 | 112.36 | 103.78 | 97.31 | 86.31 | 42.35 |
Gross Profit | 55.18 | 50.73 | 46.02 | 42.23 | 37.33 | 18.14 |
Selling, General & Admin | 50.15 | 46.52 | 42.67 | 39.74 | 35.42 | 18.01 |
Operating Expenses | 50.2 | 46.52 | 42.67 | 39.74 | 35.65 | 18.06 |
Operating Income | 4.97 | 4.21 | 3.35 | 2.49 | 1.68 | 0.08 |
Interest Expense | -1.83 | -1.83 | -1.85 | -1.49 | -0.8 | -0.43 |
Interest & Investment Income | 0.07 | 0.06 | 0.02 | 0.05 | 0.01 | 0 |
EBT Excluding Unusual Items | 3.22 | 2.44 | 1.52 | 1.06 | 0.89 | -0.34 |
Merger & Restructuring Charges | -0.74 | -0.74 | -0.91 | -1 | -1.46 | -0.1 |
Other Unusual Items | -0.61 | -0.61 | -0.59 | 0.13 | -0.85 | 0.21 |
Pretax Income | 1.87 | 1.1 | 0.03 | 0.19 | -1.41 | -0.23 |
Income Tax Expense | 0.4 | 0.21 | -0.75 | -0.66 | -0.58 | -0.08 |
Net Income | 1.47 | 0.89 | 0.77 | 0.84 | -0.84 | -0.15 |
Net Income to Common | 1.47 | 0.89 | 0.77 | 0.84 | -0.84 | -0.15 |
Net Income Growth | 10.33% | 14.74% | -8.22% | - | - | - |
Shares Outstanding (Basic) | 254 | 250 | 246 | 244 | 242 | 167 |
Shares Outstanding (Diluted) | 263 | 258 | 252 | 251 | 268 | 189 |
Shares Change | 2.20% | 2.34% | 0.48% | -6.42% | 42.01% | 24.08% |
EPS (Basic) | 0.01 | 0.00 | 0.00 | 0.00 | -0.00 | -0.00 |
EPS (Diluted) | 0.01 | 0.00 | 0.00 | 0.00 | -0.00 | -0.00 |
EPS Growth | 7.27% | 9.64% | 3.37% | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 0.88 | 5.53 | 5.84 | 4.17 | -3.33 | -1.89 |
Free Cash Flow Per Share | 0.00 | 0.02 | 0.02 | 0.02 | -0.01 | -0.01 |
Dividend Per Share | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | - |
Dividend Growth | 13.55% | 10.00% | 7.14% | -12.50% | - | - |
Gross Margin | 31.52% | 31.11% | 30.72% | 30.26% | 30.20% | 29.99% |
Operating Margin | 2.84% | 2.58% | 2.24% | 1.79% | 1.36% | 0.14% |
Profit Margin | 0.84% | 0.55% | 0.52% | 0.60% | -0.68% | -0.24% |
Free Cash Flow Margin | 0.50% | 3.39% | 3.90% | 2.99% | -2.69% | -3.13% |
EBITDA | 9.4 | 10.07 | 8.79 | 7.4 | 3.26 | 0.92 |
EBITDA Margin | 5.37% | 6.17% | 5.87% | 5.31% | 2.64% | 1.53% |
D&A For EBITDA | 4.43 | 5.86 | 5.44 | 4.91 | 1.58 | 0.84 |
EBIT | 4.97 | 4.21 | 3.35 | 2.49 | 1.68 | 0.08 |
EBIT Margin | 2.84% | 2.58% | 2.24% | 1.79% | 1.36% | 0.14% |
Effective Tax Rate | 21.33% | 19.00% | - | - | - | - |