Mirriad Advertising plc (AIM:MIRI)

Mirriad Advertising Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	1	1.8	1.51	2.01	2.18
Revenue Growth (YoY)	-44.37%	19.64%	-25.01%	-7.81%	91.30%
Cost of Revenue	0.35	0.31	0.29	0.29	0.24
Gross Profit	0.65	1.49	1.22	1.72	1.94
Selling, General & Admin	9.5	12.67	17.12	13.69	11.24
Other Operating Expenses	-	-	-	-0.2	-0.19
Operating Expenses	9.5	12.67	17.12	13.49	11.06
Operating Income	-8.85	-11.18	-15.9	-11.77	-9.12
Interest Expense	-	-0	-0.02	-0.01	-0.03
Interest & Investment Income	0.1	0.11	0.07	0.01	0.03
Currency Exchange Gain (Loss)	0.02	0.06	0.01	-0.25	0.03
EBT Excluding Unusual Items	-8.73	-11.01	-15.84	-12.02	-9.09
Merger & Restructuring Charges	-	-0.36	-	-	-
Pretax Income	-8.73	-11.37	-15.84	-12.02	-9.09
Income Tax Expense	-0.32	-0.43	-0.49	-1.05	-0.03
Net Income	-8.41	-10.94	-15.35	-10.97	-9.06
Net Income to Common	-8.41	-10.94	-15.35	-10.97	-9.06
Shares Outstanding (Basic)	815	400	279	279	216
Shares Outstanding (Diluted)	815	400	279	279	216
Shares Change (YoY)	103.69%	43.30%	0.03%	29.40%	43.63%
EPS (Basic)	-0.01	-0.03	-0.05	-0.04	-0.04
EPS (Diluted)	-0.01	-0.03	-0.05	-0.04	-0.04
Free Cash Flow	-7.43	-10.51	-12.97	-10.58	-8.09
Free Cash Flow Per Share	-0.01	-0.03	-0.05	-0.04	-0.04
Gross Margin	65.20%	82.64%	81.02%	85.39%	88.79%
Operating Margin	-881.85%	-620.08%	-1054.74%	-585.72%	-418.39%
Profit Margin	-838.28%	-606.49%	-1018.38%	-545.97%	-415.45%
Free Cash Flow Margin	-741.08%	-582.64%	-860.45%	-526.68%	-370.92%
EBITDA	-8.78	-11.12	-15.76	-11.63	-8.97
D&A For EBITDA	0.07	0.06	0.14	0.14	0.15
EBIT	-8.85	-11.18	-15.9	-11.77	-9.12

Updated Dec 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.