LON:AML 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	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	1,258	1,584	1,633	1,382	1,095
Revenue Growth (YoY)	-20.59%	-3.00%	18.19%	26.13%	79.03%
Cost of Revenue	887.9	1,000	993.6	930.8	751.6
Gross Profit	369.8	583.9	639.2	450.7	343.7
Selling, General & Admin	619.1	668.7	721.6	570	419.3
Operating Expenses	619.1	668.7	721.6	570	419.3
Operating Income	-249.3	-84.8	-82.4	-119.3	-75.6
Interest Expense	-165.2	-159.3	-163.1	-178.5	-160
Interest & Investment Income	4.7	7.1	13.5	3	2.3
Currency Exchange Gain (Loss)	57	-14.1	60.8	-156.2	-12.4
Other Non Operating Income (Expenses)	0.2	-4.4	-0.6	-	-
EBT Excluding Unusual Items	-352.6	-255.5	-171.8	-451	-245.7
Merger & Restructuring Charges	-	-	-	-	1.8
Legal Settlements	-3.2	-5.2	-16	-	-
Other Unusual Items	-8.1	-28.4	-52	-44	30.1
Pretax Income	-363.9	-289.1	-239.8	-495	-213.8
Income Tax Expense	129.1	34.4	-13	32.7	-24.5
Earnings From Continuing Operations	-493	-323.5	-226.8	-527.7	-189.3
Minority Interest in Earnings	-0.2	-	-1.3	-0.9	-2.3
Net Income	-493.2	-323.5	-228.1	-528.6	-191.6
Net Income to Common	-493.2	-323.5	-228.1	-528.6	-191.6
Shares Outstanding (Basic)	982	832	748	425	116
Shares Outstanding (Diluted)	982	832	748	425	116
Shares Change (YoY)	18.02%	11.25%	76.17%	267.71%	49.61%
EPS (Basic)	-0.50	-0.39	-0.30	-1.24	-1.66
EPS (Diluted)	-0.50	-0.39	-0.30	-1.25	-1.66
Free Cash Flow	4.5	35.2	54.8	68.5	138.2
Free Cash Flow Per Share	0.01	0.04	0.07	0.16	1.20
Gross Margin	29.40%	36.86%	39.15%	32.62%	31.38%
Operating Margin	-19.82%	-5.35%	-5.05%	-8.64%	-6.90%
Profit Margin	-39.21%	-20.42%	-13.97%	-38.26%	-17.49%
Free Cash Flow Margin	0.36%	2.22%	3.36%	4.96%	12.62%
EBITDA	69.2	258.8	291.3	-35.9	-8.1
EBITDA Margin	5.50%	16.34%	17.84%	-2.60%	-0.74%
D&A For EBITDA	318.5	343.6	373.7	83.4	67.5
EBIT	-249.3	-84.8	-82.4	-119.3	-75.6
EBIT Margin	-19.82%	-5.35%	-5.05%	-8.63%	-6.90%

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