AIM:MBH 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	68.9	70.11	77.34	68.38	59.52
Revenue Growth (YoY)	-1.73%	-9.35%	13.11%	14.87%	14.37%
Cost of Revenue	45.14	44.98	47.28	41.46	35.37
Gross Profit	23.75	25.13	30.06	26.91	24.16
Selling, General & Admin	17.82	15.62	16.42	14.23	13.4
Amortization of Goodwill & Intangibles	1.37	1.37	1.37	1.13	1.2
Other Operating Expenses	-0.1	-0.03	-0.05	-0.06	-0.36
Operating Expenses	19.1	16.96	17.74	15.3	14.24
Operating Income	4.66	8.17	12.32	11.61	9.92
Interest Expense	-0.35	-0.46	-0.13	-0.23	-0.23
Interest & Investment Income	-	0.25	0.25	0.02	0
EBT Excluding Unusual Items	4.31	7.95	12.44	11.4	9.7
Gain (Loss) on Sale of Assets	0.03	0.01	0.02	-	-
Pretax Income	4.34	7.96	12.46	11.4	9.7
Income Tax Expense	0.69	1.86	2.8	2.52	3.57
Net Income	3.65	6.1	9.66	8.88	6.13
Net Income to Common	3.65	6.1	9.66	8.88	6.13
Net Income Growth	-40.20%	-36.83%	8.84%	44.84%	24.25%
Shares Outstanding (Basic)	91	93	93	94	94
Shares Outstanding (Diluted)	93	95	95	96	98
Shares Change (YoY)	-2.15%	-0.95%	-1.00%	-1.27%	-1.70%
EPS (Basic)	0.04	0.07	0.10	0.09	0.06
EPS (Diluted)	0.04	0.06	0.10	0.09	0.06
EPS Growth	-39.01%	-35.98%	9.68%	46.73%	26.67%
Free Cash Flow	1.12	1.31	7.75	14.97	9.34
Free Cash Flow Per Share	0.01	0.01	0.08	0.15	0.10
Dividend Per Share	0.046	0.046	0.045	0.043	0.036
Dividend Growth	-	2.22%	5.88%	16.44%	46.00%
Gross Margin	34.47%	35.84%	38.87%	39.36%	40.58%
Operating Margin	6.76%	11.65%	15.93%	16.98%	16.67%
Profit Margin	5.30%	8.71%	12.49%	12.98%	10.30%
Free Cash Flow Margin	1.63%	1.86%	10.01%	21.89%	15.70%
EBITDA	9.05	12.62	16.94	15.96	14.09
EBITDA Margin	13.13%	18.00%	21.91%	23.34%	23.67%
D&A For EBITDA	4.39	4.46	4.62	4.35	4.17
EBIT	4.66	8.17	12.32	11.61	9.92
EBIT Margin	6.76%	11.65%	15.93%	16.98%	16.67%
Effective Tax Rate	15.90%	23.32%	22.44%	22.10%	36.80%

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