Braemar Income Statement

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

Millions GBP. Fiscal year is Mar - Feb.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Feb '26 Feb 28, 2026	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023	Feb '22 Feb 28, 2022
Operating Revenue	135.61	141.86	152.75	152.91	101.31
Other Revenue	-	0.09	-	-	-
Revenue	135.61	141.95	152.75	152.91	101.31
Revenue Growth (YoY)	-4.46%	-7.07%	-0.10%	50.93%	21.05%
Cost of Revenue	121.36	124.09	134.15	134.06	90
Gross Profit	14.26	17.86	18.6	18.85	11.31
Selling, General & Admin	-0.18	-0.11	-0.09	0.05	0.07
Other Operating Expenses	-	-	-	-	0.75
Operating Expenses	0.9	0.93	0.61	0.29	0.82
Operating Income	13.36	16.93	17.99	18.56	10.49
Interest Expense	-2.75	-2.72	-2.82	-1.75	-1.39
Interest & Investment Income	0.14	0.4	0.48	0.12	0.08
Earnings From Equity Investments	-	-	0.01	-0.02	-0.02
Currency Exchange Gain (Loss)	-0.08	0.05	0.03	1.42	0.23
Other Non Operating Income (Expenses)	-0.66	-	0.27	-0.28	-
EBT Excluding Unusual Items	10.02	14.65	15.96	18.04	9.39
Merger & Restructuring Charges	-4.71	-4.85	-5.91	-2	-0.12
Impairment of Goodwill	-	-	-	-9.05	-
Gain (Loss) on Sale of Investments	0.22	-	-	-	-
Asset Writedown	-0.4	-0.74	-	-	-0.39
Other Unusual Items	-0.49	0.16	-2.53	2.46	-0.33
Pretax Income	4.63	9.22	7.52	9.45	8.54
Income Tax Expense	2.35	3.12	2.9	4.86	1.84
Earnings From Continuing Operations	2.28	6.1	4.62	4.6	6.7
Earnings From Discontinued Operations	-	-	-	-	7.22
Net Income	2.28	6.1	4.62	4.6	13.92
Net Income to Common	2.28	6.1	4.62	4.6	13.92
Net Income Growth	-62.68%	31.96%	0.61%	-66.98%	207.13%
Shares Outstanding (Basic)	31	31	30	29	31
Shares Outstanding (Diluted)	35,829	37	36	35	37
Shares Change (YoY)	97269.73%	1.89%	3.66%	-7.08%	-1.12%
EPS (Basic)	0.07	0.19	0.16	0.16	0.46
EPS (Diluted)	0.06	0.17	0.13	0.13	0.37
EPS Growth	-61.64%	29.53%	-3.40%	-64.31%	210.45%
Free Cash Flow	10.71	5.33	4.68	21.37	19.82
Free Cash Flow Per Share	-	0.14	0.13	0.61	0.53
Dividend Per Share	0.070	0.070	0.130	0.120	0.090
Dividend Growth	-	-46.15%	8.33%	33.33%	80.00%
Gross Margin	10.51%	12.58%	12.18%	12.33%	11.16%
Operating Margin	9.85%	11.92%	11.78%	12.13%	10.35%
Profit Margin	1.68%	4.30%	3.03%	3.01%	13.74%
Free Cash Flow Margin	7.90%	3.75%	3.06%	13.98%	19.56%
EBITDA	17.38	20.57	21.56	19.64	11.47
EBITDA Margin	12.81%	14.49%	14.12%	12.85%	11.32%
D&A For EBITDA	4.02	3.64	3.58	1.09	0.98
EBIT	13.36	16.93	17.99	18.56	10.49
EBIT Margin	9.85%	11.92%	11.78%	12.13%	10.35%
Effective Tax Rate	50.83%	33.83%	38.54%	51.37%	21.53%

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