LON:PINE Income Statement

Financials in millions GBP. Fiscal year is January - December.

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2024	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Jan '24 Jan 31, 2024	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	34.04	22.62	19.1	3,421	2,767
Revenue Growth (YoY)	50.50%	18.40%	-99.44%	23.66%	-32.25%
Cost of Revenue	3.27	2.49	2	2,984	2,437
Gross Profit	30.76	20.12	17.1	437.3	329.9
Selling, General & Admin	17.24	10.89	10.1	315.1	329.5
Amortization of Goodwill & Intangibles	5.45	-	-	-	-
Operating Expenses	22.69	10.89	10.1	315.1	329.5
Operating Income	8.07	9.23	7	122.2	0.4
Interest Expense	-0.33	-0.09	-	-34.9	-39
Interest & Investment Income	5.13	-	-	0.9	1
Earnings From Equity Investments	-0.55	-	-	-	-
Other Non Operating Income (Expenses)	-0.98	-	-	-	-
EBT Excluding Unusual Items	11.35	9.14	7	88.2	-37.6
Merger & Restructuring Charges	-2.4	-	-	-	-2.8
Impairment of Goodwill	-	-	-	-	-12.5
Gain (Loss) on Sale of Assets	-	-	-	-	-0.3
Asset Writedown	-	-	-	-9.6	-4
Other Unusual Items	-	-	-	-	31.7
Pretax Income	8.95	9.14	7	78.6	-25.5
Income Tax Expense	2.73	1.48	1.3	13.1	-3.9
Earnings From Continuing Operations	6.22	7.66	5.7	65.5	-21.6
Earnings From Discontinued Operations	-	67.75	39.8	-4	-3.1
Net Income	6.22	75.42	45.5	61.5	-24.7
Net Income to Common	6.22	75.42	45.5	61.5	-24.7
Net Income Growth	-91.75%	65.75%	-26.02%	-	-
Shares Outstanding (Basic)	111	148	70	70	70
Shares Outstanding (Diluted)	111	148	72	71	70
Shares Change (YoY)	-24.68%	104.85%	1.99%	1.82%	-0.19%
EPS (Basic)	0.06	0.51	0.65	0.88	-0.36
EPS (Diluted)	0.06	0.51	0.63	0.86	-0.36
EPS Growth	-89.09%	-19.11%	-27.01%	-	-
Free Cash Flow	1.75	7.57	31.8	44.6	-30.6
Free Cash Flow Per Share	0.02	0.05	0.44	0.63	-0.44
Gross Margin	90.39%	88.98%	89.53%	12.78%	11.92%
Operating Margin	23.72%	40.82%	36.65%	3.57%	0.01%
Profit Margin	18.27%	333.47%	238.22%	1.80%	-0.89%
Free Cash Flow Margin	5.13%	33.47%	166.49%	1.30%	-1.11%
EBITDA	8.73	9.69	7.2	136.1	62.7
EBITDA Margin	25.64%	42.86%	37.70%	3.98%	2.27%
D&A For EBITDA	0.65	0.46	0.2	13.9	62.3
EBIT	8.07	9.23	7	122.2	0.4
EBIT Margin	23.72%	40.82%	36.65%	3.57%	0.01%
Effective Tax Rate	30.49%	16.16%	18.57%	16.67%	-

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