Molten Ventures Plc (LON: GROW)

Molten Ventures Income Statement

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

Year	2023	2022	2021	2020	2019
Revenue	17	45.5	117.7	12.51	11.26
Revenue Growth (YoY)	-62.64%	-61.34%	841.07%	11.12%	-90.68%
Cost of Revenue	0.5	0.8	3	0.91	0.76
Gross Profit	16.5	44.7	114.7	11.6	10.5
Selling, General & Admin	6.3	23.2	23.4	15.6	11.04
Other Operating Expenses	-66.8	-328.4	196.4	261.01	29.96
Operating Expenses	-8.7	328.4	-196.4	-261.01	-29.96
Operating Income	-50.3	-283.7	311.1	272.6	40.45
Interest Income	0.6	7.1	0.2	0.28	0.29
Interest Expense	11	7.1	1.4	2.09	1.59
Other Expense / Income	-10.9	-37	-15.1	3.37	-0.58
Pretax Income	-49.8	-246.7	325	267.45	40.38
Income Tax	-9.2	-3.3	24.3	0.03	0.02
Net Income	-40.6	-243.4	300.7	267.4	39.71
Net Income Growth	-	-	12.45%	573.43%	-64.09%
Shares Outstanding (Basic)	189	153	150	129	118
Shares Outstanding (Diluted)	189	153	152	130	121
Shares Change	23.53%	0.72%	17.08%	7.26%	20.89%
EPS (Basic)	-0.21	-1.59	2.00	2.08	0.34
EPS (Diluted)	-0.21	-1.59	1.98	2.06	0.33
EPS Growth	-	-	-3.88%	524.24%	-70.27%
Free Cash Flow	-32.4	-24.8	-28.2	-7.17	-11.13
Free Cash Flow Per Share	-0.17	-0.16	-0.19	-0.06	-0.09
Gross Margin	97.06%	98.24%	97.45%	92.71%	93.26%
Operating Margin	-295.88%	-623.52%	264.32%	2179.61%	359.40%
Profit Margin	-238.82%	-534.95%	255.48%	2138.00%	352.79%
Free Cash Flow Margin	-190.59%	-54.51%	-23.96%	-57.30%	-98.87%
Effective Tax Rate	-	-	7.48%	0.01%	0.04%
EBITDA	-49.9	-283	311.9	273.25	40.97
EBITDA Margin	-293.53%	-621.98%	265.00%	2184.81%	364.02%
Depreciation & Amortization	0.4	0.7	0.8	0.65	0.52
EBIT	-50.3	-283.7	311.1	272.6	40.45
EBIT Margin	-295.88%	-623.52%	264.32%	2179.61%	359.40%

Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.