Mpac Group 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	174.1	122.4	114.2	97.7	94.3
Revenue Growth (YoY)	42.24%	7.18%	16.89%	3.61%	12.66%
Cost of Revenue	110.9	85.6	82.6	73.3	65.4
Gross Profit	63.2	36.8	31.6	24.4	28.9
Selling, General & Admin	67.9	27.7	24.6	22.4	19.1
Other Operating Expenses	0.5	-0.8	0.4	0.5	0.9
Operating Expenses	68.4	26.9	25	22.9	20
Operating Income	-5.2	9.9	6.6	1.5	8.9
Interest Expense	-4.6	-1.4	-0.7	-0.4	-0.3
Other Non Operating Income (Expenses)	2.1	-	-	-	-
EBT Excluding Unusual Items	-7.7	8.5	5.9	1.1	8.6
Merger & Restructuring Charges	-	-4.1	-1.2	-0.9	-0.4
Asset Writedown	-	-1	-	-	-
Pretax Income	-7.7	3.4	4.7	0.2	8.2
Income Tax Expense	1.8	2	2	0.6	0.4
Earnings From Continuing Operations	-9.5	1.4	2.7	-0.4	7.8
Net Income	-9.5	1.4	2.7	-0.4	7.8
Net Income to Common	-9.5	1.4	2.7	-0.4	7.8
Net Income Growth	-	-48.15%	-	-	85.71%
Shares Outstanding (Basic)	30	23	20	20	20
Shares Outstanding (Diluted)	30	23	20	20	20
Shares Change (YoY)	32.11%	10.44%	1.05%	-0.93%	-0.45%
EPS (Basic)	-0.32	0.06	0.13	-0.02	0.39
EPS (Diluted)	-0.32	0.06	0.13	-0.02	0.38
EPS Growth	-	-54.20%	-	-	84.06%
Free Cash Flow	1	0.7	10.1	-15	-1.1
Free Cash Flow Per Share	0.03	0.03	0.49	-0.74	-0.05
Gross Margin	36.30%	30.06%	27.67%	24.97%	30.65%
Operating Margin	-2.99%	8.09%	5.78%	1.54%	9.44%
Profit Margin	-5.46%	1.14%	2.36%	-0.41%	8.27%
Free Cash Flow Margin	0.57%	0.57%	8.84%	-15.35%	-1.17%
EBITDA	-0.9	13.1	9.1	4	11.4
EBITDA Margin	-0.52%	10.70%	7.97%	4.09%	12.09%
D&A For EBITDA	4.3	3.2	2.5	2.5	2.5
EBIT	-5.2	9.9	6.6	1.5	8.9
EBIT Margin	-2.99%	8.09%	5.78%	1.54%	9.44%
Effective Tax Rate	-	58.82%	42.55%	300.00%	4.88%

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