Scancell Holdings Income Statement

Financials in millions GBP. Fiscal year is May - April.

Millions GBP. Fiscal year is May - Apr.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022	Apr '21 Apr 30, 2021
Revenue	4.71	4.71	-	5.27	-	-
Cost of Revenue	0.24	0.24	-	0.53	-	-
Gross Profit	4.47	4.47	-	4.75	-	-
Selling, General & Admin	5.03	4.79	5.4	5.02	4.79	3.35
Research & Development	12.79	14.69	12.87	11.65	9.48	6.41
Operating Expenses	17.82	19.47	18.27	16.67	14.26	9.75
Operating Income	-13.35	-15	-18.27	-11.92	-14.26	-9.75
Interest Expense	-1.9	-1.72	-1.09	-1.22	-1.78	-1.65
Interest & Investment Income	0.38	0.34	0.36	0.28	0	0
Other Non Operating Income (Expenses)	6.62	-0.74	9.88	-1.45	16.04	-6.32
EBT Excluding Unusual Items	-8.25	-17.12	-9.12	-14.3	0.01	-17.72
Other Unusual Items	-0.02	1.82	-	-	-6.28	0.92
Pretax Income	-8.27	-15.3	-9.12	-14.3	-6.27	-16.81
Income Tax Expense	-2.76	-3.03	-3.26	-2.37	-1.7	-1.33
Net Income	-5.51	-12.27	-5.86	-11.94	-4.57	-15.48
Net Income to Common	-5.51	-12.27	-5.86	-11.94	-4.57	-15.48
Shares Outstanding (Basic)	1,024	970	862	816	815	679
Shares Outstanding (Diluted)	1,024	970	1,030	816	815	679
Shares Change (YoY)	11.62%	-5.78%	26.19%	0.10%	20.13%	48.75%
EPS (Basic)	-0.01	-0.01	-0.01	-0.01	-0.01	-0.02
EPS (Diluted)	-0.01	-0.01	-0.01	-0.01	-0.01	-0.02
Free Cash Flow	-8.66	-6.41	-15.84	-8.34	-11.46	-8.55
Free Cash Flow Per Share	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01
Gross Margin	94.95%	94.95%	-	90.04%	-	-
Operating Margin	-283.34%	-318.43%	-	-226.14%	-	-
Profit Margin	-116.98%	-260.50%	-	-226.45%	-	-
Free Cash Flow Margin	-183.89%	-136.13%	-	-158.28%	-	-
EBITDA	-12.96	-14.51	-17.71	-11.38	-13.88	-9.64
EBITDA Margin	-275.16%	-	-	-215.97%	-	-
D&A For EBITDA	0.39	0.49	0.56	0.54	0.38	0.12
EBIT	-13.35	-15	-18.27	-11.92	-14.26	-9.75
EBIT Margin	-283.34%	-	-	-226.14%	-	-

Updated Oct 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.