Oxford BioDynamics Plc (AIM:OBD)

Oxford BioDynamics Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Revenue	1.1	0.64	0.51	0.15	0.34
Revenue Growth (YoY)	72.17%	24.71%	231.17%	-54.84%	-25.22%
Cost of Revenue	0.57	0.35	0.24	0.04	-
Gross Profit	0.52	0.29	0.27	0.12	0.34
Selling, General & Admin	8.98	9.97	8.81	6.94	5.62
Research & Development	0.62	0.81	0.76	0.53	0.9
Other Operating Expenses	-0.03	-0.48	-0.83	-0.35	-0
Operating Expenses	11.27	12.29	10.43	8.72	7.85
Operating Income	-10.75	-12	-10.17	-8.6	-7.51
Interest Expense	-0.31	-0.23	-0.21	-0.2	-0.11
Interest & Investment Income	0.06	0.11	0.07	0.01	0.03
Currency Exchange Gain (Loss)	-0.11	-0.3	0.03	0.12	-0.03
Other Non Operating Income (Expenses)	0.01	1.35	-1.25	1.1	-
EBT Excluding Unusual Items	-11.1	-11.06	-11.52	-7.57	-7.63
Gain (Loss) on Sale of Assets	-	-	0.11	-	-
Asset Writedown	-0.33	-0.9	-	-	-
Pretax Income	-11.42	-11.96	-11.41	-7.57	-7.63
Income Tax Expense	-0.27	-0.39	-0.59	-0.86	-0.95
Net Income	-11.15	-11.57	-10.83	-6.71	-6.68
Net Income to Common	-11.15	-11.57	-10.83	-6.71	-6.68
Shares Outstanding (Basic)	1,387	256	147	100	93
Shares Outstanding (Diluted)	1,387	256	147	100	93
Shares Change (YoY)	442.40%	73.40%	47.92%	7.72%	-
EPS (Basic)	-0.01	-0.05	-0.07	-0.07	-0.07
EPS (Diluted)	-0.01	-0.05	-0.07	-0.07	-0.07
Free Cash Flow	-7.59	-10.25	-8.54	-5.54	-8.61
Free Cash Flow Per Share	-0.01	-0.04	-0.06	-0.06	-0.09
Gross Margin	47.67%	45.44%	52.16%	75.33%	100.00%
Operating Margin	-981.46%	-1886.48%	-1993.72%	-5585.07%	-2202.93%
Profit Margin	-1018.54%	-1818.71%	-2122.74%	-4357.14%	-1959.53%
Free Cash Flow Margin	-693.15%	-1611.95%	-1675.29%	-3597.40%	-2525.22%
EBITDA	-10.27	-11.33	-9.51	-8	-6.86
D&A For EBITDA	0.48	0.67	0.66	0.61	0.65
EBIT	-10.75	-12	-10.17	-8.6	-7.51

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.