MediaZest Income Statement

Financials in millions GBP. Fiscal year is October - September.

Millions GBP. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Revenue	4.15	3.07	2.34	2.82	2.25
Revenue Growth (YoY)	35.13%	31.65%	-17.20%	25.56%	9.81%
Cost of Revenue	1.81	1.48	1.07	1.32	1.17
Gross Profit	2.35	1.6	1.26	1.5	1.08
Selling, General & Admin	2.02	1.66	1.55	1.34	1
Operating Expenses	2.12	1.66	1.55	1.34	1.07
Operating Income	0.22	-0.06	-0.29	0.16	0
Interest Expense	-0.12	-0.15	-0.16	-0.15	-0.14
EBT Excluding Unusual Items	0.1	-0.21	-0.46	0.01	-0.14
Other Unusual Items	-	-	-0.1	-	-
Pretax Income	0.1	-0.21	-0.55	0.01	-0.14
Income Tax Expense	0.01	0	-	-	-
Net Income	0.1	-0.21	-0.55	0.01	-0.14
Net Income to Common	0.1	-0.21	-0.55	0.01	-0.14
Shares Outstanding (Basic)	1,696	1,615	1,396	1,396	1,396
Shares Outstanding (Diluted)	1,696	1,615	1,396	1,396	1,396
Shares Change (YoY)	5.04%	15.66%	-	-	-
EPS (Basic)	0.00	-0.00	-0.00	0.00	-0.00
EPS (Diluted)	0.00	-0.00	-0.00	0.00	-0.00
Free Cash Flow	0.41	-0.14	0.12	-0.06	0.24
Gross Margin	56.48%	51.89%	54.05%	53.16%	47.86%
Operating Margin	5.37%	-1.95%	-12.50%	5.57%	0.18%
Profit Margin	2.36%	-6.96%	-23.68%	0.43%	-6.23%
Free Cash Flow Margin	9.82%	-4.42%	4.92%	-2.09%	10.60%
EBITDA	0.33	0.01	-0.23	0.22	0.08
EBITDA Margin	7.97%	0.46%	-9.64%	7.80%	3.47%
D&A For EBITDA	0.11	0.07	0.07	0.06	0.07
EBIT	0.22	-0.06	-0.29	0.16	0
EBIT Margin	5.37%	-1.95%	-12.50%	5.57%	0.18%
Effective Tax Rate	4.85%	-	-	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.