Mirriad Advertising Income Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2015 - 2018
Period Ending	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2015 - 2018
Revenue	1.6	1.8	1.51	2.01	2.18	1.14	Upgrade
Revenue Growth (YoY)	5.22%	19.64%	-25.01%	-7.81%	91.30%	174.00%	Upgrade
Cost of Revenue	0.34	0.31	0.29	0.29	0.24	0.18	Upgrade
Gross Profit	1.27	1.49	1.22	1.72	1.94	0.96	Upgrade
Selling, General & Admin	10.14	12.67	17.12	13.69	11.24	13.16	Upgrade
Other Operating Expenses	-	-	-	-0.2	-0.19	-0.02	Upgrade
Operating Expenses	10.14	12.67	17.12	13.49	11.06	13.3	Upgrade
Operating Income	-8.88	-11.18	-15.9	-11.77	-9.12	-12.34	Upgrade
Interest Expense	-	-0	-0.02	-0.01	-0.03	-0.02	Upgrade
Interest & Investment Income	0.07	0.11	0.07	0.01	0.03	0.05	Upgrade
Currency Exchange Gain (Loss)	0.06	0.06	0.01	-0.25	0.03	0.17	Upgrade
EBT Excluding Unusual Items	-8.75	-11.01	-15.84	-12.02	-9.09	-12.15	Upgrade
Merger & Restructuring Charges	-0.36	-0.36	-	-	-	-	Upgrade
Pretax Income	-9.11	-11.37	-15.84	-12.02	-9.09	-12.15	Upgrade
Income Tax Expense	-0.32	-0.43	-0.49	-1.05	-0.03	-0.06	Upgrade
Net Income	-8.79	-10.94	-15.35	-10.97	-9.06	-12.09	Upgrade
Net Income to Common	-8.79	-10.94	-15.35	-10.97	-9.06	-12.09	Upgrade
Shares Outstanding (Basic)	543	400	279	279	216	150	Upgrade
Shares Outstanding (Diluted)	543	400	279	279	216	150	Upgrade
Shares Change (YoY)	84.46%	43.30%	0.03%	29.40%	43.63%	44.22%	Upgrade
EPS (Basic)	-0.02	-0.03	-0.05	-0.04	-0.04	-0.08	Upgrade
EPS (Diluted)	-0.02	-0.03	-0.05	-0.04	-0.04	-0.08	Upgrade
Free Cash Flow	-7.53	-10.51	-12.97	-10.58	-8.09	-11.01	Upgrade
Free Cash Flow Per Share	-0.01	-0.03	-0.05	-0.04	-0.04	-0.07	Upgrade
Gross Margin	79.01%	82.64%	81.02%	85.39%	88.79%	84.37%	Upgrade
Operating Margin	-554.34%	-620.08%	-1054.74%	-585.72%	-418.39%	-1083.09%	Upgrade
Profit Margin	-548.78%	-606.49%	-1018.38%	-545.97%	-415.45%	-1061.39%	Upgrade
Free Cash Flow Margin	-470.21%	-582.64%	-860.45%	-526.68%	-370.92%	-966.49%	Upgrade
EBITDA	-8.83	-11.12	-15.76	-11.63	-8.97	-12	Upgrade
D&A For EBITDA	0.05	0.06	0.14	0.14	0.15	0.34	Upgrade
EBIT	-8.88	-11.18	-15.9	-11.77	-9.12	-12.34	Upgrade

Updated Sep 23, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.