The Mission Group Income Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	161.58	158.66	161.39	182.32	153.29
Revenue Growth (YoY)	1.84%	-1.69%	-11.48%	18.94%	25.72%
Cost of Revenue	93.1	82.75	87.05	102.77	80.79
Gross Profit	68.48	75.92	74.34	79.56	72.5
Selling, General & Admin	63.41	68.06	67.81	70.77	64.48
Other Operating Expenses	0.55	0.9	0.94	0.52	0.45
Operating Expenses	64.31	69.42	70.57	72.06	65.29
Operating Income	4.17	6.5	3.76	7.5	7.21
Interest Expense	-2.12	-3	-2.47	-1.05	-0.7
Earnings From Equity Investments	-0.38	0.08	0.15	0.16	0.14
Other Non Operating Income (Expenses)	-	-0.21	-0.43	-	-
EBT Excluding Unusual Items	1.67	3.38	1.01	6.61	6.65
Merger & Restructuring Charges	-1.92	-0.68	-0.9	-0.81	-0.66
Impairment of Goodwill	-	-	-10.3	-2	-
Asset Writedown	-15.73	-	-0.11	-0.4	-
Other Unusual Items	-	-0.75	-0.43	0.33	0.76
Pretax Income	-15.98	1.94	-10.73	3.74	6.75
Income Tax Expense	0.43	1.01	0.17	1.27	1.43
Earnings From Continuing Operations	-16.4	0.93	-10.9	2.47	5.32
Earnings From Discontinued Operations	-2.76	0.27	-0.98	-	-
Net Income to Company	-19.16	1.2	-11.88	2.47	5.32
Minority Interest in Earnings	-0.12	-0.15	-0.15	-0.03	0.1
Net Income	-19.28	1.05	-12.03	2.44	5.42
Net Income to Common	-19.28	1.05	-12.03	2.44	5.42
Net Income Growth	-	-	-	-55.02%	-
Shares Outstanding (Basic)	91	91	90	90	90
Shares Outstanding (Diluted)	91	91	90	91	92
Shares Change (YoY)	-0.94%	1.66%	-0.70%	-1.12%	3.63%
EPS (Basic)	-0.21	0.01	-0.13	0.03	0.06
EPS (Diluted)	-0.21	0.01	-0.13	0.03	0.06
EPS Growth	-	-	-	-54.24%	-
Free Cash Flow	8.14	2.94	-0.28	8.64	2.7
Free Cash Flow Per Share	0.09	0.03	-0.00	0.10	0.03
Dividend Per Share	-	-	-	0.025	0.024
Dividend Growth	-	-	-	4.17%	-
Gross Margin	42.38%	47.85%	46.06%	43.64%	47.29%
Operating Margin	2.58%	4.10%	2.33%	4.11%	4.70%
Profit Margin	-11.93%	0.66%	-7.45%	1.34%	3.54%
Free Cash Flow Margin	5.04%	1.85%	-0.18%	4.74%	1.76%
EBITDA	23.87	8.25	5.88	9.08	8.75
EBITDA Margin	14.77%	5.20%	3.64%	4.98%	5.71%
D&A For EBITDA	19.7	1.75	2.11	1.59	1.54
EBIT	4.17	6.5	3.76	7.5	7.21
EBIT Margin	2.58%	4.10%	2.33%	4.11%	4.70%
Effective Tax Rate	-	51.91%	-	34.05%	21.21%

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