Maintel Holdings Income Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	97.74	97.86	101.26	91.04	103.9	106.43
Revenue Growth (YoY)	-2.66%	-3.36%	11.23%	-12.38%	-2.38%	-13.42%
Cost of Revenue	67.89	67.23	70.02	63.18	69.78	75.55
Gross Profit	29.85	30.63	31.24	27.86	34.11	30.88
Selling, General & Admin	22.91	22.25	24.31	26.08	26.72	23.62
Amortization of Goodwill & Intangibles	4.26	4.57	5.11	5.44	5.42	6.29
Other Operating Expenses	-0.78	-0.8	-0.55	-0.54	-0.48	-0.61
Operating Expenses	26.39	26.01	28.87	30.98	31.66	29.3
Operating Income	3.46	4.62	2.37	-3.12	2.45	1.59
Interest Expense	-1.95	-2.02	-2.17	-1.14	-1.11	-1.34
EBT Excluding Unusual Items	1.51	2.6	0.2	-4.26	1.34	0.25
Merger & Restructuring Charges	-0.41	-1.05	-1.55	-0.42	-0.17	-1.72
Asset Writedown	-	-	-	-	-	-0.43
Other Unusual Items	-1.23	-1.18	-5.43	-0.21	4.07	-0.33
Pretax Income	-0.13	0.37	-6.78	-4.89	5.24	-2.23
Income Tax Expense	0.22	-0.14	-1.43	-0.53	0.57	-0.5
Net Income	-0.35	0.51	-5.35	-4.36	4.67	-1.73
Net Income to Common	-0.35	0.51	-5.35	-4.36	4.67	-1.73
Shares Outstanding (Basic)	14	14	14	14	14	14
Shares Outstanding (Diluted)	14	15	14	14	14	14
Shares Change (YoY)	-	1.49%	-	-0.14%	0.22%	-0.52%
EPS (Basic)	-0.02	0.04	-0.37	-0.30	0.33	-0.12
EPS (Diluted)	-0.02	0.04	-0.37	-0.30	0.33	-0.12
Free Cash Flow	3.5	7.91	4.55	8.42	3.87	8.85
Free Cash Flow Per Share	0.24	0.54	0.32	0.59	0.27	0.62
Gross Margin	30.54%	31.30%	30.85%	30.60%	32.83%	29.02%
Operating Margin	3.54%	4.72%	2.34%	-3.43%	2.36%	1.49%
Profit Margin	-0.36%	0.52%	-5.28%	-4.79%	4.50%	-1.63%
Free Cash Flow Margin	3.58%	8.08%	4.50%	9.25%	3.73%	8.31%
EBITDA	6.11	7.56	6.53	1.4	7.28	7.17
EBITDA Margin	6.25%	7.72%	6.44%	1.54%	7.01%	6.74%
D&A For EBITDA	2.65	2.94	4.16	4.52	4.83	5.58
EBIT	3.46	4.62	2.37	-3.12	2.45	1.59
EBIT Margin	3.54%	4.72%	2.34%	-3.43%	2.36%	1.49%
Effective Tax Rate	-	-	-	-	10.81%	-

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