Raspberry Pi Holdings plc (LON:RPI)

Raspberry Pi Holdings Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	259.5	265.8	187.86	140.59	99.92
Revenue Growth (YoY)	-2.37%	41.49%	33.63%	40.70%	90.48%
Cost of Revenue	196.3	199.8	145.58	98.67	69.51
Gross Profit	63.2	66	42.28	41.92	30.41
Selling, General & Admin	24.7	17.5	11.68	9.86	5.91
Research & Development	17.9	10.6	9.25	11.12	3.84
Other Operating Expenses	-	-	-	-	-0.03
Operating Expenses	42.6	28.1	20.93	20.99	11.95
Operating Income	20.6	37.9	21.35	20.93	18.46
Interest Expense	-1.2	-0.8	-0.22	-0.32	-0.13
Interest & Investment Income	1.1	1.4	0.05	-	0
Currency Exchange Gain (Loss)	-	-	1.02	-0.25	-
Other Non Operating Income (Expenses)	-1.2	-	-	-	-
EBT Excluding Unusual Items	19.3	38.5	22.2	20.37	18.34
Asset Writedown	-0.1	-0.3	-	-	-
Other Unusual Items	-2.9	-	-2.11	-1.89	-
Pretax Income	16.3	38.2	20.09	18.47	18.34
Income Tax Expense	4.6	6.6	3.02	3.62	1.14
Net Income	11.7	31.6	17.07	14.85	17.2
Net Income to Common	11.7	31.6	17.07	14.85	17.2
Net Income Growth	-62.98%	85.15%	14.92%	-13.63%	151.60%
Shares Outstanding (Basic)	181	162	5	5	5
Shares Outstanding (Diluted)	189	178	6	6	5
Shares Change (YoY)	6.00%	2850.32%	6.30%	13.53%	-
EPS (Basic)	0.06	0.20	3.11	2.88	3.44
EPS (Diluted)	0.06	0.18	2.82	2.62	3.44
EPS Growth	-65.07%	-93.71%	7.63%	-23.82%	-
Free Cash Flow	-5.4	17.2	12.2	-2.29	9.19
Free Cash Flow Per Share	-0.03	0.10	2.02	-0.40	1.84
Gross Margin	24.36%	24.83%	22.51%	29.82%	30.43%
Operating Margin	7.94%	14.26%	11.36%	14.89%	18.47%
Profit Margin	4.51%	11.89%	9.09%	10.56%	17.21%
Free Cash Flow Margin	-2.08%	6.47%	6.49%	-1.63%	9.20%
EBITDA	29.7	43.2	23.81	22.47	19.46
EBITDA Margin	11.45%	16.25%	12.67%	15.98%	19.48%
D&A For EBITDA	9.1	5.3	2.46	1.54	1
EBIT	20.6	37.9	21.35	20.93	18.46
EBIT Margin	7.94%	14.26%	11.36%	14.89%	18.47%
Effective Tax Rate	28.22%	17.28%	15.04%	19.61%	6.22%

Updated Dec 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.