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	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	34.2	27.3	23.9	19.7
Other Operating Expenses	0.5	-0.8	0.4	0.5	0.9
Total Operating Expenses	68.4	33.4	27.7	24.4	20.6
Operating Income	-5.2	3.4	3.9	0	8.3
Interest Income	2.1	1.4	1.5	0.6	0.2
Interest Expense	-4.6	-1.4	-0.7	-0.4	-0.3
Total Non-Operating Income (Expense)	-2.5	0	0.8	0.2	-0.1
Pretax Income	-7.7	3.4	4.7	0.2	8.2
Provision for Income Taxes	1.8	2	2	0.6	0.4
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	32.99%	10.44%	0.84%	-0.73%	-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%

Additional Metrics

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
Free Cash Flow	1	0.7	10.1	-15	-1.1
Free Cash Flow Growth	42.86%	-93.07%	-	-	-
Free Cash Flow Per Share	0.03	0.03	0.49	-0.74	-0.05
Gross Margin	36.30%	30.07%	27.67%	24.97%	30.65%
Operating Margin	-2.99%	2.78%	3.42%	0.00%	8.80%
Profit Margin	-5.46%	1.14%	2.36%	-0.41%	8.27%
FCF Margin	0.57%	0.57%	8.84%	-15.35%	-1.17%
EBITDA	-0.9	6.7	6.8	2.9	10.7
EBITDA Margin	-0.52%	5.47%	5.95%	2.97%	11.35%
EBIT	-5.2	3.4	3.9	0	8.3
EBIT Margin	-2.99%	2.78%	3.42%	0.00%	8.80%
Effective Tax Rate	-23.38%	58.82%	42.55%	300.00%	4.88%