Silverwood Brands Income Statement

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

Millions GBP. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Interest Income	-0.84	-0.76	-0.13	-0
Non-Interest Income	23.93	11.12	3.58	1.41
Non-Interest Income Growth	115.19%	210.93%	153.88%	-
Revenues Before Loan Losses	23.09	10.36	3.44	1.41
Revenue	23.09	10.36	3.44	1.41
Revenue Growth (YoY)	122.95%	200.88%	144.80%	-
Selling, General & Admin	17.97	11.18	2.56	1.11
Other Non-Interest Expenses	23.42	5.74	6.9	0.62
Total Non-Interest Expense	41.39	16.92	9.45	1.74
Pretax Income	-18.3	-6.56	-6.01	-0.33
Provision for Income Taxes	-1.54	-0.47	0.02	-0.03
Net Income	-16.76	-6.09	-6.04	-0.3
Minority Interest in Earnings	-0.44	-0.05	-	-
Net Income to Common	-16.32	-6.04	-6.04	-0.3
Shares Outstanding (Basic)	42	16	16	4
Shares Outstanding (Diluted)	42	16	16	4
Shares Change (YoY)	160.48%	-	294.08%	-
EPS (Basic)	-0.39	-0.02	-0.38	-0.07
EPS (Diluted)	-0.39	-0.02	-0.38	-0.07
Free Cash Flow	0.95	-0.39	-0.02	-0.22
Free Cash Flow Per Share	0.02	-0.02	-0.00	-0.05
Profit Margin	-72.57%	-58.81%	-175.33%	-21.10%
FCF Margin	4.13%	-3.79%	-0.70%	-15.92%
Effective Tax Rate	8.41%	7.18%	-0.39%	10.45%