Warpaint London PLC (AIM:W7L)
London · Delayed Price · Currency is GBP · Price in GBX 190.00
+2.00 (1.06%)
Jul 28, 2026, 8:15 AM GMT
Warpaint London 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 |
| 105.08 | 101.61 | 89.59 | 64.06 | 50 | |
Revenue Growth | 3.42% | 13.41% | 39.86% | 28.11% | 24.12% |
Cost of Revenue | 60.34 | 59.74 | 53.86 | 40.72 | 33.1 |
Gross Profit | 44.74 | 41.87 | 35.73 | 23.33 | 16.91 |
Selling, General & Admin | 29.78 | 17.92 | 17.25 | 15.37 | 13.1 |
Depreciation & Amortization Expenses | - | - | - | 2 | 2.39 |
Other Operating Expenses | -1 | 0.04 | - | 0.35 | 0.76 |
Total Operating Expenses | 28.79 | 17.96 | 17.25 | 17.71 | 16.25 |
Operating Income | 18.49 | 23.99 | 18.48 | 7.97 | 3.81 |
Interest Income | 0.24 | 0.12 | 0.01 | 0 | - |
Interest Expense | -0.63 | -0.34 | -0.37 | -0.28 | - |
Other Non-Operating Income (Expense) | 4.52 | - | - | - | -0.09 |
Total Non-Operating Income (Expense) | 4.14 | -0.23 | -0.36 | -0.28 | -0.09 |
Pretax Income | 18.1 | 23.76 | 18.12 | 7.69 | 3.73 |
Provision for Income Taxes | 3.75 | 5.53 | 4.22 | 1.44 | 0.9 |
Net Income | 14.35 | 18.23 | 13.9 | 6.25 | 2.83 |
Net Income to Common | 14.35 | 18.23 | 13.9 | 6.25 | 2.83 |
Net Income Growth | -21.29% | 31.18% | 122.38% | 120.85% | - |
Shares Outstanding (Basic) | 81 | 78 | 77 | 77 | 77 |
Shares Outstanding (Diluted) | 81 | 78 | 77 | 77 | 77 |
Shares Change | 3.62% | 1.06% | 0.34% | 0.31% | -0.00% |
EPS (Basic) | 0.18 | 0.23 | 0.18 | 0.08 | 0.04 |
EPS (Diluted) | 0.18 | 0.23 | 0.18 | 0.08 | 0.04 |
EPS Growth | -24.04% | 29.81% | 121.70% | 120.38% | - |
Additional Metrics
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 |
Free Cash Flow | 12.16 | 6.92 | 9.9 | 7.69 | 4.49 |
Free Cash Flow Growth | 75.77% | -30.12% | 28.76% | 71.25% | -31.82% |
Free Cash Flow Per Share | 0.15 | 0.09 | 0.13 | 0.10 | 0.06 |
Dividends Per Share | 0.130 | 0.110 | 0.090 | 0.071 | 0.060 |
Dividend Growth | 18.18% | 22.22% | 26.76% | 18.33% | 33.33% |
Gross Margin | 42.58% | 41.21% | 39.88% | 36.43% | 33.81% |
Operating Margin | 17.59% | 23.61% | 20.63% | 12.44% | 7.63% |
Profit Margin | 13.66% | 17.94% | 15.51% | 9.76% | 5.66% |
FCF Margin | 11.57% | 6.81% | 11.05% | 12.01% | 8.98% |
EBITDA | 21.58 | 26.22 | 20.44 | 11.69 | 7.55 |
EBITDA Margin | 20.53% | 25.80% | 22.82% | 18.25% | 15.09% |
EBIT | 18.49 | 23.99 | 18.48 | 7.97 | 3.81 |
EBIT Margin | 17.59% | 23.61% | 20.63% | 12.44% | 7.63% |
Effective Tax Rate | 20.72% | 23.27% | 23.29% | 18.73% | 24.03% |