Pulsar Group Income Statement

Financials in millions GBP. Fiscal year is December - November.

Millions GBP. Fiscal year is Dec - Nov.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	May '25 May 31, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021	Nov '20 Nov 30, 2020
Revenue	61.27	62	62.4	65.71	33.3	19.07
Revenue Growth (YoY)	-1.09%	-0.65%	-5.03%	97.35%	74.60%	42.01%
Cost of Revenue	17.5	16.89	16.34	15.92	8.24	5.31
Gross Profit	43.77	45.11	46.06	49.8	25.05	13.76
Selling, General & Admin	33.91	35.83	38.8	47.47	25.58	13.07
Amortization of Goodwill & Intangibles	6.59	5.89	5.7	4.06	2.89	2.44
Operating Expenses	42.85	43.98	47.47	55.53	30.2	16.49
Operating Income	0.92	1.13	-1.41	-5.74	-5.14	-2.74
Interest Expense	-0.84	-0.58	-0.25	-0.3	-0.35	-0.38
Interest & Investment Income	0.01	0.02	0.01	0.01	0.01	0.01
Earnings From Equity Investments	-0.03	-0.13	-0.2	-0.25	-0.23	-0.16
Other Non Operating Income (Expenses)	-	-	-	-	0.01	-
EBT Excluding Unusual Items	0.07	0.43	-1.85	-6.27	-5.7	-3.27
Merger & Restructuring Charges	-6.1	-6.1	-7.23	-3.72	-3.79	-2.48
Gain (Loss) on Sale of Investments	1.46	1.46	-	-	-	-
Other Unusual Items	-2.5	-2.46	-1.76	2.5	-0.06	-
Pretax Income	-7.07	-6.67	-10.83	-7.49	-9.56	-5.75
Income Tax Expense	0.14	-0.1	-2.93	-3.3	-0.84	-0.66
Earnings From Continuing Operations	-7.21	-6.57	-7.9	-4.19	-8.72	-5.09
Net Income	-7.21	-6.57	-7.9	-4.19	-8.72	-5.09
Net Income to Common	-7.21	-6.57	-7.9	-4.19	-8.72	-5.09
Shares Outstanding (Basic)	132	128	128	128	96	72
Shares Outstanding (Diluted)	132	128	128	128	96	72
Shares Change (YoY)	3.07%	-	0.04%	32.63%	33.33%	15.05%
EPS (Basic)	-0.05	-0.05	-0.06	-0.03	-0.09	-0.07
EPS (Diluted)	-0.05	-0.05	-0.06	-0.03	-0.09	-0.07
Free Cash Flow	2.35	-0.46	8.05	1.96	-2.49	2.13
Free Cash Flow Per Share	0.02	-0.00	0.06	0.01	-0.03	0.03
Gross Margin	71.45%	72.76%	73.81%	75.78%	75.24%	72.13%
Operating Margin	1.51%	1.82%	-2.25%	-8.73%	-15.45%	-14.35%
Profit Margin	-11.77%	-10.60%	-12.66%	-6.38%	-26.17%	-26.67%
Free Cash Flow Margin	3.84%	-0.74%	12.90%	2.98%	-7.46%	11.17%
EBITDA	2.25	2.46	0.17	-3.89	-4.28	-2.1
EBITDA Margin	3.67%	3.97%	0.27%	-5.92%	-12.86%	-11.00%
D&A For EBITDA	1.33	1.33	1.58	1.85	0.86	0.64
EBIT	0.92	1.13	-1.41	-5.74	-5.14	-2.74
EBIT Margin	1.51%	1.82%	-2.25%	-8.73%	-15.45%	-14.35%

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