Equipmake Holdings Income Statement

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

Millions GBP. Fiscal year is Jun - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Revenue	2.97	3.49	7.28	5.05	3.71	3.6
Revenue Growth (YoY)	-58.80%	-52.13%	44.07%	36.32%	2.86%	-
Cost of Revenue	6.28	7.18	9.22	3.85	6.09	4.64
Gross Profit	-3.31	-3.7	-1.94	1.21	-2.38	-1.04
Selling, General & Admin	7.26	8.58	8.45	6.44	1.92	1.03
Other Operating Expenses	-1.59	-1.54	-1.3	-0.28	-0.57	-0.5
Operating Expenses	5.67	7.04	7.15	6.16	1.93	0.54
Operating Income	-8.97	-10.74	-9.09	-4.95	-4.31	-1.57
Interest Expense	-0.49	-0.18	-0.05	-0.09	-0.14	-0.02
Interest & Investment Income	0.04	0.02	0.05	0.02	-	0
Other Non Operating Income (Expenses)	-	-	-	-	-0	-
EBT Excluding Unusual Items	-9.42	-10.9	-9.09	-5.02	-4.46	-1.59
Other Unusual Items	-	-	-	-	-0.75	-
Pretax Income	-9.42	-10.9	-9.09	-5.02	-5.21	-1.59
Income Tax Expense	0.16	0.12	0.11	-0.19	0.1	0.08
Earnings From Continuing Operations	-9.58	-11.02	-9.2	-4.83	-5.31	-1.68
Minority Interest in Earnings	-	-	-	-	0.69	0.42
Net Income	-9.58	-11.02	-9.2	-4.83	-4.62	-1.26
Net Income to Common	-9.58	-11.02	-9.2	-4.83	-4.62	-1.26
Shares Outstanding (Basic)	1,101	1,080	970	811	208	208
Shares Outstanding (Diluted)	1,101	1,080	970	811	208	208
Shares Change (YoY)	9.79%	11.38%	19.58%	289.36%	-	-
EPS (Basic)	-0.01	-0.01	-0.01	-0.01	-0.02	-0.01
EPS (Diluted)	-0.01	-0.01	-0.01	-0.01	-0.02	-0.01
Free Cash Flow	-5.78	-5.32	-7.53	-9.45	-4.45	-1.16
Free Cash Flow Per Share	-0.01	-0.01	-0.01	-0.01	-0.02	-0.01
Gross Margin	-111.26%	-106.08%	-26.70%	23.91%	-64.24%	-28.76%
Operating Margin	-301.75%	-308.21%	-124.89%	-97.92%	-116.26%	-43.68%
Profit Margin	-321.99%	-316.27%	-126.37%	-95.61%	-124.57%	-34.88%
Free Cash Flow Margin	-194.22%	-152.57%	-103.41%	-186.98%	-119.92%	-32.31%
EBITDA	-8.66	-10.28	-8.74	-4.76	-4.09	-1.31
EBITDA Margin	-291.29%	-294.89%	-120.04%	-94.22%	-110.31%	-36.30%
D&A For EBITDA	0.31	0.46	0.35	0.19	0.22	0.27
EBIT	-8.97	-10.74	-9.09	-4.95	-4.31	-1.57
EBIT Margin	-	-	-124.89%	-97.92%	-116.26%	-43.68%

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