ME Group International Income Statement

Financials in millions GBP. Fiscal year is November - October.

Millions GBP. Fiscal year is Nov - Oct.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021
Revenue	315.39	307.89	297.66	259.78	214.4
Revenue Growth (YoY)	2.44%	3.44%	14.58%	21.16%	3.66%
Cost of Revenue	199.51	195.75	195.77	178.22	178.54
Gross Profit	115.88	112.14	101.9	81.56	35.87
Selling, General & Admin	37.48	35.76	31.41	31.45	28.99
Amortization of Goodwill & Intangibles	1.11	1.04	0.24	-	-
Other Operating Expenses	-0.15	-0.21	-0.19	-0.6	-0.32
Operating Expenses	38.59	37.43	32.66	31.68	28.67
Operating Income	77.29	74.72	69.24	49.87	7.2
Interest Expense	-2.22	-2.61	-2.42	-2.15	-2.95
Interest & Investment Income	0.12	0.67	1.4	-	0.1
Earnings From Equity Investments	0	0	0.01	-	-
Currency Exchange Gain (Loss)	0.84	0.31	-0.96	-0.36	-
Other Non Operating Income (Expenses)	0.37	-0.19	0.53	-0.72	26.6
EBT Excluding Unusual Items	76.41	72.9	67.8	46.65	30.95
Impairment of Goodwill	-	-1.01	-0.7	-	-
Gain (Loss) on Sale of Assets	1.58	0.04	0.06	6.86	1.09
Asset Writedown	-	0.38	-0.09	-0.15	-3.49
Other Unusual Items	0.22	1.12	-	-	-
Pretax Income	78.21	73.42	67.07	53.35	28.56
Income Tax Expense	21.64	19.33	16.4	14.56	6.7
Earnings From Continuing Operations	56.57	54.09	50.67	38.79	21.85
Minority Interest in Earnings	-	-	-	-	-0.14
Net Income	56.57	54.09	50.67	38.79	21.71
Net Income to Common	56.57	54.09	50.67	38.79	21.71
Net Income Growth	4.59%	6.76%	30.61%	78.66%	-
Shares Outstanding (Basic)	377	377	378	378	378
Shares Outstanding (Diluted)	380	379	381	379	379
Shares Change (YoY)	0.09%	-0.38%	0.40%	0.04%	0.32%
EPS (Basic)	0.15	0.14	0.13	0.10	0.06
EPS (Diluted)	0.15	0.14	0.13	0.10	0.06
EPS Growth	4.48%	7.21%	30.11%	78.10%	-
Free Cash Flow	28.68	33.77	37.49	46.01	27.49
Free Cash Flow Per Share	0.08	0.09	0.10	0.12	0.07
Dividend Per Share	0.086	0.079	0.074	0.056	0.029
Dividend Growth	9.37%	6.90%	31.96%	93.77%	-
Gross Margin	36.74%	36.42%	34.23%	31.39%	16.73%
Operating Margin	24.51%	24.27%	23.26%	19.20%	3.36%
Profit Margin	17.94%	17.57%	17.02%	14.93%	10.13%
Free Cash Flow Margin	9.09%	10.97%	12.59%	17.71%	12.82%
EBITDA	111.41	105.52	100.14	79.08	36.04
EBITDA Margin	35.33%	34.27%	33.64%	30.44%	16.81%
D&A For EBITDA	34.12	30.8	30.9	29.21	28.85
EBIT	77.29	74.72	69.24	49.87	7.2
EBIT Margin	24.51%	24.27%	23.26%	19.20%	3.36%
Effective Tax Rate	27.67%	26.33%	24.45%	27.29%	23.47%

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