LST Income Statement

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

Millions GBP. Fiscal year is Dec - Nov.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	May '24 May 31, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021	Nov '20 Nov 30, 2020
Revenue	10.14	9.3	8.17	7.39	6.94
Revenue Growth (YoY)	13.06%	13.82%	10.45%	6.58%	-
Cost of Revenue	7.49	7.12	6.72	5.75	5.39
Gross Profit	2.64	2.17	1.44	1.64	1.55
Selling, General & Admin	2.47	2.48	3.95	3.03	1.28
Other Operating Expenses	-0.26	-0.25	-0.21	-0.04	-0.01
Operating Expenses	2.75	2.78	4.05	3.23	1.44
Operating Income	-0.11	-0.6	-2.61	-1.59	0.11
Interest Expense	-0.12	-0.1	-0.09	-0.26	-0.11
Currency Exchange Gain (Loss)	-	-	-0.02	-0	-
Other Non Operating Income (Expenses)	-0.18	-0.18	-	-	-
EBT Excluding Unusual Items	-0.41	-0.88	-2.72	-1.85	-0
Other Unusual Items	-0.26	-0.26	-	-0.5	0.15
Pretax Income	-0.66	-1.14	-2.72	-2.35	0.15
Income Tax Expense	-0.18	-0.21	-0.24	-0.2	-0.04
Earnings From Continuing Operations	-0.48	-0.93	-2.49	-2.14	0.18
Minority Interest in Earnings	-0.03	-0.03	-0.02	-0.02	-0.07
Net Income	-0.51	-0.95	-2.5	-2.17	0.11
Net Income to Common	-0.51	-0.95	-2.5	-2.17	0.11
Shares Outstanding (Basic)	324	263	165	108	100
Shares Outstanding (Diluted)	324	263	165	108	100
Shares Change (YoY)	77.26%	58.87%	52.93%	8.05%	-
EPS (Basic)	-0.00	-0.00	-0.02	-0.02	0.00
EPS (Diluted)	-0.00	-0.00	-0.02	-0.02	0.00
Free Cash Flow	0.21	0.16	-2.88	-2.15	0.42
Free Cash Flow Per Share	0.00	0.00	-0.02	-0.02	0.00
Gross Margin	26.06%	23.37%	17.67%	22.22%	22.34%
Operating Margin	-1.09%	-6.50%	-31.96%	-21.45%	1.54%
Profit Margin	-5.08%	-10.25%	-30.65%	-29.29%	1.58%
Free Cash Flow Margin	2.05%	1.69%	-35.27%	-29.14%	6.04%
EBITDA	0.34	-0.24	-2.44	-1.5	0.15
EBITDA Margin	3.32%	-2.62%	-29.85%	-20.28%	2.17%
D&A For EBITDA	0.45	0.36	0.17	0.09	0.04
EBIT	-0.11	-0.6	-2.61	-1.59	0.11
EBIT Margin	-1.09%	-6.50%	-31.96%	-21.45%	1.54%

Source: S&P Capital IQ. Standard template. Financial Sources.