AIM:MBH Income Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	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	2015 - 2019
Revenue	70.11	77.34	68.38	59.52	52.04	Upgrade
Revenue Growth (YoY)	-9.35%	13.11%	14.87%	14.37%	-2.76%	Upgrade
Cost of Revenue	44.98	47.28	41.46	35.37	30.53	Upgrade
Gross Profit	25.13	30.06	26.91	24.16	21.52	Upgrade
Selling, General & Admin	15.62	16.42	14.23	13.4	12.84	Upgrade
Other Operating Expenses	-0.03	-0.05	-0.06	-0.36	-0.07	Upgrade
Operating Expenses	16.96	17.74	15.3	14.24	13.94	Upgrade
Operating Income	8.17	12.32	11.61	9.92	7.58	Upgrade
Interest Expense	-0.46	-0.13	-0.23	-0.23	-0.74	Upgrade
Interest & Investment Income	0.25	0.25	0.02	0	0.02	Upgrade
EBT Excluding Unusual Items	7.95	12.44	11.4	9.7	6.87	Upgrade
Gain (Loss) on Sale of Assets	0.01	0.02	-	-	0.01	Upgrade
Pretax Income	7.96	12.46	11.4	9.7	6.87	Upgrade
Income Tax Expense	1.86	2.8	2.52	3.57	1.94	Upgrade
Net Income	6.1	9.66	8.88	6.13	4.93	Upgrade
Net Income to Common	6.1	9.66	8.88	6.13	4.93	Upgrade
Net Income Growth	-36.83%	8.84%	44.84%	24.25%	-42.67%	Upgrade
Shares Outstanding (Basic)	93	93	94	94	94	Upgrade
Shares Outstanding (Diluted)	95	95	96	98	99	Upgrade
Shares Change (YoY)	-0.95%	-1.00%	-1.27%	-1.70%	6.13%	Upgrade
EPS (Basic)	0.07	0.10	0.09	0.06	0.05	Upgrade
EPS (Diluted)	0.06	0.10	0.09	0.06	0.05	Upgrade
EPS Growth	-35.98%	9.68%	46.73%	26.67%	-46.14%	Upgrade
Free Cash Flow	2.26	7.75	14.97	9.34	9.14	Upgrade
Free Cash Flow Per Share	0.02	0.08	0.15	0.10	0.09	Upgrade
Dividend Per Share	0.046	0.045	0.043	0.036	0.025	Upgrade
Dividend Growth	2.22%	5.88%	16.44%	46.00%	117.39%	Upgrade
Gross Margin	35.84%	38.87%	39.36%	40.58%	41.35%	Upgrade
Operating Margin	11.65%	15.93%	16.98%	16.67%	14.56%	Upgrade
Profit Margin	8.71%	12.49%	12.98%	10.30%	9.48%	Upgrade
Free Cash Flow Margin	3.23%	10.01%	21.89%	15.70%	17.56%	Upgrade
EBITDA	12.62	16.94	15.96	14.09	11.63	Upgrade
EBITDA Margin	18.00%	21.91%	23.34%	23.67%	22.35%	Upgrade
D&A For EBITDA	4.46	4.62	4.35	4.17	4.05	Upgrade
EBIT	8.17	12.32	11.61	9.92	7.58	Upgrade
EBIT Margin	11.65%	15.93%	16.98%	16.67%	14.56%	Upgrade
Effective Tax Rate	23.32%	22.44%	22.10%	36.80%	28.21%	Upgrade

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