Crimson Tide plc (AIM:TIDE)

Crimson Tide Income Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	6.25	6.16	5.35	4.11	3.54	2.92
Revenue Growth (YoY)	3.03%	15.02%	30.07%	16.15%	21.26%	21.81%
Cost of Revenue	0.74	0.85	0.88	0.63	0.68	0.38
Gross Profit	5.51	5.31	4.47	3.48	2.87	2.55
Selling, General & Admin	5.02	5.04	5.01	3.56	1.93	1.91
Research & Development	0.06	0.06	0.06	0.05	-	-
Operating Expenses	5.92	5.94	5.84	4.2	2.31	2.29
Operating Income	-0.4	-0.64	-1.37	-0.71	0.56	0.26
Interest Expense	-0.03	-0.05	-0.05	-0.01	-0.03	-0.04
Other Non Operating Income (Expenses)	0.01	-	-	0.14	0.01	0.13
EBT Excluding Unusual Items	-0.43	-0.69	-1.42	-0.58	0.53	0.35
Asset Writedown	-	-	-0.26	-	-	-
Pretax Income	-0.43	-0.69	-1.69	-0.58	0.53	0.35
Income Tax Expense	-0.34	-0.38	-0.45	0.03	-0.2	-
Net Income	-0.09	-0.31	-1.24	-0.61	0.73	0.35
Net Income to Common	-0.09	-0.31	-1.24	-0.61	0.73	0.35
Net Income Growth	-	-	-	-	108.52%	410.14%
Shares Outstanding (Basic)	7	7	7	6	5	5
Shares Outstanding (Diluted)	7	7	7	6	5	5
Shares Change (YoY)	-0.00%	-	10.29%	29.47%	-0.97%	0.29%
EPS (Basic)	-0.01	-0.05	-0.19	-0.10	0.16	0.08
EPS (Diluted)	-0.01	-0.05	-0.19	-0.10	0.16	0.08
EPS Growth	-	-	-	-	107.95%	669.42%
Free Cash Flow	1.13	1.21	-0.53	0.16	1.9	0.25
Free Cash Flow Per Share	0.17	0.18	-0.08	0.03	0.41	0.05
Gross Margin	88.12%	86.21%	83.50%	84.66%	80.89%	87.16%
Operating Margin	-6.46%	-10.33%	-25.60%	-17.36%	15.70%	8.94%
Profit Margin	-1.36%	-4.96%	-23.23%	-14.92%	20.72%	12.05%
Free Cash Flow Margin	18.08%	19.61%	-9.89%	3.84%	53.59%	8.63%
EBITDA	-0.33	-0.56	-1.22	-0.59	0.88	0.41
EBITDA Margin	-5.29%	-9.13%	-22.82%	-14.22%	24.93%	14.00%
D&A For EBITDA	0.07	0.07	0.15	0.13	0.33	0.15
EBIT	-0.4	-0.64	-1.37	-0.71	0.56	0.26
EBIT Margin	-6.46%	-10.33%	-25.60%	-17.36%	15.70%	8.94%

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