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	2016 - 2020
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	2016 - 2020
Revenue	0.89	1.18	1.02	0.59	0.29	Upgrade
Revenue Growth (YoY)	-25.05%	15.27%	74.15%	104.78%	-36.13%	Upgrade
Cost of Revenue	0.11	0.08	0.08	0.1	0.03	Upgrade
Gross Profit	0.78	1.1	0.94	0.49	0.26	Upgrade
Selling, General & Admin	4	3.83	3.55	2.45	2.27	Upgrade
Other Operating Expenses	-0.16	-	-	-	-	Upgrade
Operating Expenses	4.99	4.79	4.36	3	2.32	Upgrade
Operating Income	-4.21	-3.69	-3.42	-2.51	-2.06	Upgrade
Interest & Investment Income	0.12	0.09	0.05	0	0	Upgrade
EBT Excluding Unusual Items	-4.09	-3.6	-3.37	-2.51	-2.06	Upgrade
Asset Writedown	-3.19	-	-	-	-	Upgrade
Pretax Income	-7.29	-3.6	-3.37	-2.51	-2.06	Upgrade
Income Tax Expense	0.03	-0.3	-0.46	-0.39	-0.44	Upgrade
Net Income	-7.32	-3.3	-2.92	-2.12	-1.62	Upgrade
Net Income to Common	-7.32	-3.3	-2.92	-2.12	-1.62	Upgrade
Shares Outstanding (Basic)	29	13	13	9	5	Upgrade
Shares Outstanding (Diluted)	29	13	13	9	5	Upgrade
Shares Change (YoY)	115.23%	-	42.68%	82.62%	105.17%	Upgrade
EPS (Basic)	-0.25	-0.25	-0.22	-0.23	-0.32	Upgrade
EPS (Diluted)	-0.26	-0.25	-0.22	-0.23	-0.32	Upgrade
Free Cash Flow	-2.83	-2.23	-1.81	-1.26	-2.05	Upgrade
Free Cash Flow Per Share	-0.10	-0.17	-0.14	-0.14	-0.40	Upgrade
Gross Margin	87.92%	93.30%	91.78%	83.13%	91.29%	Upgrade
Operating Margin	-475.43%	-312.31%	-333.85%	-427.00%	-716.78%	Upgrade
Profit Margin	-826.25%	-279.16%	-284.70%	-359.95%	-563.48%	Upgrade
Free Cash Flow Margin	-319.74%	-188.98%	-176.53%	-213.91%	-712.85%	Upgrade
EBITDA	-4.19	-3.66	-3.39	-2.49	-2.01	Upgrade
D&A For EBITDA	0.02	0.03	0.03	0.03	0.05	Upgrade
EBIT	-4.21	-3.69	-3.42	-2.51	-2.06	Upgrade

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