Macaulay Capital 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	0.28	0.28	0.54	0.18
Revenue Growth (YoY)	2.18%	-48.55%	202.76%	-
Gross Profit	0.28	0.28	0.54	0.18
Selling, General & Admin	-	0.68	0.51	0.65
Other Operating Expenses	0.71	0.1	0.1	0.1
Operating Expenses	0.71	0.78	0.61	0.75
Operating Income	-0.43	-0.5	-0.07	-0.58
Interest Expense	-	-	-0	-0
EBT Excluding Unusual Items	-0.43	-0.5	-0.08	-0.58
Gain (Loss) on Sale of Investments	-	0	-	-
Pretax Income	-0.43	-0.5	-0.08	-0.58
Net Income	-0.43	-0.5	-0.08	-0.58
Net Income to Common	-0.43	-0.5	-0.08	-0.58
Shares Outstanding (Basic)	15	10	10	10
Shares Outstanding (Diluted)	15	10	10	10
Shares Change (YoY)	45.08%	3.90%	-	-
EPS (Basic)	-0.03	-0.05	-0.01	-0.06
EPS (Diluted)	-0.03	-0.05	-0.01	-0.06
Free Cash Flow	-0.32	-0.62	-0.15	-0.65
Free Cash Flow Per Share	-0.02	-0.06	-0.01	-0.07
Gross Margin	100.00%	100.00%	100.00%	100.00%
Operating Margin	-149.94%	-181.63%	-13.78%	-323.48%
Profit Margin	-149.94%	-180.38%	-14.13%	-324.24%
Free Cash Flow Margin	-114.50%	-222.42%	-27.60%	-364.57%
EBITDA	-0.42	-0.5	-0.07	-0.57
EBITDA Margin	-149.45%	-181.12%	-13.51%	-
D&A For EBITDA	0	0	0	0
EBIT	-0.43	-0.5	-0.07	-0.58
EBIT Margin	-149.94%	-181.63%	-13.77%	-

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