LON:0A8T Income Statement

Financials in millions USD. Fiscal year is March - February.

Millions USD. Fiscal year is Mar - Feb.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Nov '25 Nov 1, 2025	Feb '25 Feb 1, 2025	Feb '24 Feb 3, 2024	Jan '23 Jan 28, 2023	Jan '22 Jan 29, 2022	Jan '21 Jan 30, 2021
Revenue	1,215	1,198	1,288	1,400	1,506	1,452
Revenue Growth (YoY)	-1.05%	-7.02%	-7.97%	-7.07%	3.74%	63.78%
Cost of Revenue	832.84	827.17	904.57	939.28	1,016	975.31
Gross Profit	381.89	370.47	383.41	460.24	490.3	476.45
Selling, General & Admin	396.85	388.71	408.75	402.18	399.68	353.71
Operating Income	-14.97	-18.24	-25.34	58.06	90.62	122.75
Interest Expense	-13.66	-12.28	-12.87	-4.2	-1.38	-3.51
Other Non-Operating Income (Expense)	-0.23	-0.61	-	-	55	2.22
Total Non-Operating Income (Expense)	-13.82	-12.89	-12.87	-4.2	53.62	-1.29
Pretax Income	-28.79	-31.13	-38.21	53.87	144.24	121.46
Provision for Income Taxes	10.32	1.93	-9.21	13.35	35.77	30.08
Net Income	-37.05	-33.06	-29	40.52	108.47	91.38
Net Income to Common	-37.05	-33.06	-29	40.52	108.47	91.38
Net Income Growth	-	-	-	-62.65%	18.70%	352.04%
Shares Outstanding (Basic)	38	38	37	40	44	44
Shares Outstanding (Diluted)	38	38	37	41	45	44
Shares Change (YoY)	2.04%	0.85%	-7.93%	-8.58%	0.25%	1.93%
EPS (Basic)	-0.97	-0.87	-0.77	1.00	2.47	2.10
EPS (Diluted)	-0.97	-0.87	-0.77	1.00	2.44	2.06
EPS Growth	-	-	-	-59.02%	18.45%	347.83%
Free Cash Flow	-92.49	19.59	-27.63	-16.72	-75.08	219.06
Free Cash Flow Growth	-	-	-	-	-	361.24%
Free Cash Flow Per Share	-2.41	0.52	-0.74	-0.41	-1.69	4.93
Gross Margin	31.44%	30.93%	29.77%	32.89%	32.55%	32.82%
Operating Margin	-1.23%	-1.52%	-1.97%	4.15%	6.02%	8.46%
Profit Margin	-3.05%	-2.76%	-2.25%	2.90%	7.20%	6.29%
FCF Margin	-7.61%	1.64%	-2.15%	-1.19%	-4.99%	15.09%
EBITDA	24.4	22.26	13.67	89.84	116.85	144.58
EBITDA Margin	2.01%	1.86%	1.06%	6.42%	7.76%	9.96%
EBIT	-14.97	-18.24	-25.34	58.06	90.62	122.75
EBIT Margin	-1.23%	-1.52%	-1.97%	4.15%	6.02%	8.46%
Effective Tax Rate	-35.76%	-6.20%	24.10%	24.78%	24.80%	24.77%

Updated Nov 1, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.