Physiomics Income Statement

Financials in millions GBP. Fiscal year is July - June.

Millions GBP. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Operating Revenue	0.95	0.78	0.54	0.6	0.83	0.7
Other Revenue	0.06	0.05	0.03	0.01	0.07	0.03
Revenue	1.01	0.83	0.57	0.61	0.9	0.73
Revenue Growth (YoY)	85.81%	46.20%	-5.81%	-32.75%	23.23%	-13.16%
Cost of Revenue	1.52	1.27	1.22	1.16	1.24	1.04
Gross Profit	-0.51	-0.44	-0.65	-0.55	-0.34	-0.31
Selling, General & Admin	0.01	0.01	0.01	0.01	0.01	0.01
Amortization of Goodwill & Intangibles	0	0	0	0	0	0
Operating Expenses	0.02	0.02	0.02	0.02	0.02	0.02
Operating Income	-0.53	-0.46	-0.67	-0.57	-0.36	-0.34
Interest Expense	-	-	-0	-	-	-
Interest & Investment Income	0	0	0	0	0	0
Currency Exchange Gain (Loss)	-0	-0	-0	-0	-0	-0
EBT Excluding Unusual Items	-0.53	-0.46	-0.67	-0.57	-0.36	-0.34
Gain (Loss) on Sale of Assets	-	-	-0	0	-	-
Pretax Income	-0.53	-0.46	-0.67	-0.57	-0.36	-0.34
Income Tax Expense	-0.05	-0.04	-0.06	-0.09	-0.11	-0.12
Net Income	-0.49	-0.42	-0.61	-0.48	-0.25	-0.22
Net Income to Common	-0.49	-0.42	-0.61	-0.48	-0.25	-0.22
Shares Outstanding (Basic)	290	238	135	97	97	97
Shares Outstanding (Diluted)	290	238	135	97	97	97
Shares Change (YoY)	72.43%	75.94%	38.95%	0.05%	0.25%	31.75%
EPS (Basic)	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00
EPS (Diluted)	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00
Free Cash Flow	-0.47	-0.55	-0.57	-0.27	-0.36	-0.05
Free Cash Flow Per Share	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00
Gross Margin	-50.89%	-52.16%	-113.94%	-91.11%	-37.41%	-42.95%
Operating Margin	-52.91%	-54.59%	-117.48%	-94.65%	-39.81%	-46.09%
Profit Margin	-48.13%	-49.78%	-106.80%	-78.79%	-28.10%	-29.53%
Free Cash Flow Margin	-46.63%	-65.94%	-99.10%	-44.55%	-39.83%	-6.67%
EBITDA	-0.52	-0.45	-0.66	-0.56	-0.35	-0.32
EBITDA Margin	-51.91%	-53.51%	-115.91%	-92.93%	-38.57%	-44.39%
D&A For EBITDA	0.01	0.01	0.01	0.01	0.01	0.01
EBIT	-0.53	-0.46	-0.67	-0.57	-0.36	-0.34
EBIT Margin	-52.91%	-54.59%	-117.48%	-94.65%	-39.81%	-46.09%
Revenue as Reported	1.01	0.83	0.57	0.61	0.9	0.73

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