Equipmake Holdings Plc (AQU:EQIP)
London · Delayed Price · Currency is GBP · Price in GBX 0.8500
+0.0500 (6.25%)
At close: Jul 20, 2026
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 |
| 2.45 | 3.49 | 7.28 | 5.05 | 3.71 | 3.6 | |
Revenue Growth (YoY) | -69.13% | -52.13% | 44.07% | 36.32% | 2.86% | 19.05% |
Cost of Revenue | 5.55 | 7.18 | 9.22 | 3.85 | 6.09 | 4.64 |
Gross Profit | -3.1 | -3.7 | -1.94 | 1.21 | -2.38 | -1.04 |
Selling, General & Admin | 8.33 | 8.58 | 8.45 | 6.44 | 1.92 | 1.03 |
Depreciation & Amortization Expenses | 0.48 | 0.66 | 0.5 | 0.21 | - | - |
Other Operating Expenses | -0.48 | 0.36 | -0.12 | 0.81 | 0.76 | -0.5 |
Total Operating Expenses | 8.32 | 9.6 | 8.83 | 7.46 | 2.68 | 0.54 |
Operating Income | -8.97 | -10.74 | -9.09 | -4.95 | -5.06 | -1.57 |
Interest Income | 0.04 | 0.02 | 0.05 | 0.02 | -0 | 0 |
Interest Expense | -0.49 | -0.18 | -0.05 | -0.09 | -0.14 | -0.02 |
Total Non-Operating Income (Expense) | -0.44 | -0.16 | 0.01 | -0.07 | -0.15 | -0.02 |
Pretax Income | -9.42 | -10.9 | -9.09 | -5.02 | -5.21 | -1.59 |
Provision for Income Taxes | 0.16 | 0.12 | 0.11 | -0.19 | 0.1 | 0.08 |
Net Income | -9.58 | -11.02 | -9.2 | -4.83 | -5.31 | -1.68 |
Minority Interest in Earnings | - | - | - | - | -0.69 | -0.42 |
Net Income to Common | -9.58 | -11.02 | -9.2 | -4.83 | -4.62 | -1.26 |
Shares Outstanding (Basic) | 1,088 | 1,080 | 970 | 811 | 208 | 208 |
Shares Outstanding (Diluted) | 1,088 | 1,080 | 970 | 811 | 208 | 208 |
Shares Change (YoY) | 8.35% | 11.38% | 19.58% | 289.37% | - | 10416649900.00% |
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 | -6.2 | -5.74 | -8.31 | -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 | -126.26% | -106.08% | -26.70% | 23.91% | -64.24% | -28.76% |
Operating Margin | -365.97% | -308.21% | -124.89% | -97.92% | -136.49% | -43.68% |
Profit Margin | -390.52% | -316.27% | -126.37% | -95.61% | -143.26% | -46.51% |
FCF Margin | -252.64% | -164.59% | -114.08% | -186.98% | -119.92% | -32.31% |
EBITDA | -8.47 | -10.08 | -8.59 | -4.73 | -4.84 | -1.31 |
EBITDA Margin | -345.21% | -289.21% | -118.01% | -93.69% | -130.54% | -36.30% |
EBIT | -8.97 | -10.74 | -9.09 | -4.95 | -5.06 | -1.57 |
EBIT Margin | -365.97% | -308.21% | -124.89% | -97.92% | -136.49% | -43.68% |
Effective Tax Rate | -1.69% | -1.14% | -1.24% | 3.71% | -2.01% | -5.20% |