Feedback Income Statement

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

Millions GBP. Fiscal year is Jun - May.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	0.89	1.18	1.02	0.59	0.29
Revenue Growth (YoY)	-25.05%	15.27%	74.15%	104.78%	-36.13%
Cost of Revenue	0.11	0.08	0.08	0.1	0.03
Gross Profit	0.78	1.1	0.94	0.49	0.26
Selling, General & Admin	4	3.83	3.55	2.45	2.27
Other Operating Expenses	-0.16	-	-	-	-
Operating Expenses	4.99	4.79	4.36	3	2.32
Operating Income	-4.21	-3.69	-3.42	-2.51	-2.06
Interest & Investment Income	0.12	0.09	0.05	0	0
EBT Excluding Unusual Items	-4.09	-3.6	-3.37	-2.51	-2.06
Asset Writedown	-3.19	-	-	-	-
Pretax Income	-7.29	-3.6	-3.37	-2.51	-2.06
Income Tax Expense	0.03	-0.3	-0.46	-0.39	-0.44
Net Income	-7.32	-3.3	-2.92	-2.12	-1.62
Net Income to Common	-7.32	-3.3	-2.92	-2.12	-1.62
Shares Outstanding (Basic)	29	13	13	9	5
Shares Outstanding (Diluted)	29	13	13	9	5
Shares Change (YoY)	115.23%	-	42.68%	82.62%	105.17%
EPS (Basic)	-0.25	-0.25	-0.22	-0.23	-0.32
EPS (Diluted)	-0.26	-0.25	-0.22	-0.23	-0.32
Free Cash Flow	-2.83	-2.23	-1.81	-1.26	-2.05
Free Cash Flow Per Share	-0.10	-0.17	-0.14	-0.14	-0.40
Gross Margin	87.92%	93.30%	91.78%	83.13%	91.29%
Operating Margin	-475.43%	-312.31%	-333.85%	-427.00%	-716.78%
Profit Margin	-826.25%	-279.16%	-284.70%	-359.95%	-563.48%
Free Cash Flow Margin	-319.74%	-188.98%	-176.53%	-213.91%	-712.85%
EBITDA	-4.19	-3.66	-3.39	-2.49	-2.01
D&A For EBITDA	0.02	0.03	0.03	0.03	0.05
EBIT	-4.21	-3.69	-3.42	-2.51	-2.06

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