Marlowe plc (AIM:MRL)
London · Delayed Price · Currency is GBP · Price in GBX 440.00
0.00 (0.00%)
Inactive · Last trade price on Aug 1, 2025
Marlowe Income Statement
Financials in millions GBP. Fiscal year is April - March.
Millions GBP. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
| 304.5 | 292.3 | 381.9 | 315.9 | 192 | |
Revenue Growth (YoY) | 4.17% | -23.46% | 20.89% | 64.53% | 3.56% |
Cost of Revenue | 180.5 | 176.9 | 243.5 | 176.7 | 108.7 |
Gross Profit | 124 | 115.4 | 138.4 | 139.2 | 83.3 |
Selling, General & Admin | 105.7 | 96.1 | 102.4 | 97.2 | 63.6 |
Operating Expenses | 111.8 | 102.4 | 116.3 | 114 | 74.3 |
Operating Income | 12.2 | 13 | 22.1 | 25.2 | 9 |
Interest Expense | -3.5 | -6.3 | -6.8 | -3.9 | -2.6 |
Interest & Investment Income | 1.7 | 0.5 | 0.2 | - | - |
Other Non Operating Income (Expenses) | -0.3 | -0.1 | -0.3 | - | - |
EBT Excluding Unusual Items | 10.1 | 7.1 | 15.2 | 21.3 | 6.4 |
Merger & Restructuring Charges | -5.2 | -13.4 | -16.6 | -16.5 | -7.8 |
Other Unusual Items | -2.1 | -2.9 | -3.1 | 1.1 | -0.2 |
Pretax Income | 2.8 | -9.2 | -4.5 | 5.9 | -1.6 |
Income Tax Expense | -1.6 | -1.8 | -2.8 | 5.2 | 0.1 |
Earnings From Continuing Operations | 4.4 | -7.4 | -1.7 | 0.7 | -1.7 |
Earnings From Discontinued Operations | 136.7 | -2.8 | -2.1 | - | - |
Net Income | 141.1 | -10.2 | -3.8 | 0.7 | -1.7 |
Net Income to Common | 141.1 | -10.2 | -3.8 | 0.7 | -1.7 |
Shares Outstanding (Basic) | 88 | 96 | 96 | 82 | 56 |
Shares Outstanding (Diluted) | 89 | 96 | 96 | 83 | 56 |
Shares Change (YoY) | -8.12% | 0.57% | 15.09% | 49.81% | 19.58% |
EPS (Basic) | 1.60 | -0.11 | -0.04 | 0.01 | -0.03 |
EPS (Diluted) | 1.60 | -0.11 | -0.04 | 0.01 | -0.03 |
Free Cash Flow | 23.8 | -34.1 | 17.2 | -0.5 | 15.9 |
Free Cash Flow Per Share | 0.27 | -0.35 | 0.18 | -0.01 | 0.29 |
Gross Margin | 40.72% | 39.48% | 36.24% | 44.06% | 43.38% |
Operating Margin | 4.01% | 4.45% | 5.79% | 7.98% | 4.69% |
Profit Margin | 46.34% | -3.49% | -1.00% | 0.22% | -0.89% |
Free Cash Flow Margin | 7.82% | -11.67% | 4.50% | -0.16% | 8.28% |
EBITDA | 23.2 | 37.4 | 45.8 | 40.7 | 16.7 |
EBITDA Margin | 7.62% | 12.80% | 11.99% | 12.88% | 8.70% |
D&A For EBITDA | 11 | 24.4 | 23.7 | 15.5 | 7.7 |
EBIT | 12.2 | 13 | 22.1 | 25.2 | 9 |
EBIT Margin | 4.01% | 4.45% | 5.79% | 7.98% | 4.69% |
Effective Tax Rate | - | - | - | 88.13% | - |