Oxford BioDynamics Income Statement

Financials in millions GBP. Fiscal year is October - September.

Millions GBP. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
Period Ending	Mar '25 Mar 31, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021	Sep '20 Sep 30, 2020	2016 - 2020
Revenue	0.9	0.64	0.51	0.15	0.34	0.46	Upgrade
Revenue Growth (YoY)	45.22%	24.71%	231.17%	-54.84%	-25.22%	-49.72%	Upgrade
Cost of Revenue	0.44	0.35	0.24	0.04	-	-	Upgrade
Gross Profit	0.46	0.29	0.27	0.12	0.34	0.46	Upgrade
Selling, General & Admin	9.81	9.97	8.81	6.94	5.62	4.07	Upgrade
Research & Development	0.89	0.81	0.76	0.53	0.9	0.62	Upgrade
Other Operating Expenses	-0.1	-0.48	-0.83	-0.35	-0	-0	Upgrade
Operating Expenses	12.34	12.29	10.43	8.72	7.85	5.41	Upgrade
Operating Income	-11.88	-12	-10.17	-8.6	-7.51	-4.95	Upgrade
Interest Expense	-0.33	-0.23	-0.21	-0.2	-0.11	-0.02	Upgrade
Interest & Investment Income	0.27	0.11	0.07	0.01	0.03	0.12	Upgrade
Earnings From Equity Investments	-	-	-	-	-	-0.04	Upgrade
Currency Exchange Gain (Loss)	-0.3	-0.3	0.03	0.12	-0.03	-0.06	Upgrade
Other Non Operating Income (Expenses)	0.16	1.35	-1.25	1.1	-	-	Upgrade
EBT Excluding Unusual Items	-12.08	-11.06	-11.52	-7.57	-7.63	-4.95	Upgrade
Gain (Loss) on Sale of Assets	-	-	0.11	-	-	-	Upgrade
Asset Writedown	-0.9	-0.9	-	-	-	-	Upgrade
Pretax Income	-12.97	-11.96	-11.41	-7.57	-7.63	-4.95	Upgrade
Income Tax Expense	-0.38	-0.39	-0.59	-0.86	-0.95	-0.6	Upgrade
Net Income	-12.59	-11.57	-10.83	-6.71	-6.68	-4.35	Upgrade
Net Income to Common	-12.59	-11.57	-10.83	-6.71	-6.68	-4.35	Upgrade
Shares Outstanding (Basic)	580	256	147	100	93	93	Upgrade
Shares Outstanding (Diluted)	580	256	147	100	93	93	Upgrade
Shares Change (YoY)	223.85%	73.40%	47.92%	7.72%	-	0.00%	Upgrade
EPS (Basic)	-0.02	-0.05	-0.07	-0.07	-0.07	-0.05	Upgrade
EPS (Diluted)	-0.02	-0.05	-0.07	-0.07	-0.07	-0.05	Upgrade
Free Cash Flow	-11.58	-10.25	-8.54	-5.54	-8.61	-3.51	Upgrade
Free Cash Flow Per Share	-0.02	-0.04	-0.06	-0.06	-0.09	-0.04	Upgrade
Gross Margin	51.45%	45.44%	52.16%	75.33%	100.00%	100.00%	Upgrade
Operating Margin	-1326.00%	-1886.48%	-1993.72%	-5585.07%	-2202.93%	-1085.75%	Upgrade
Profit Margin	-1405.47%	-1818.71%	-2122.74%	-4357.14%	-1959.53%	-953.73%	Upgrade
Free Cash Flow Margin	-1292.86%	-1611.95%	-1675.29%	-3597.40%	-2525.22%	-769.30%	Upgrade
EBITDA	-11.3	-11.33	-9.51	-8	-6.86	-4.63	Upgrade
D&A For EBITDA	0.58	0.67	0.66	0.61	0.65	0.32	Upgrade
EBIT	-11.88	-12	-10.17	-8.6	-7.51	-4.95	Upgrade

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.