Raspberry Pi Holdings Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	323.2	259.5	265.8	187.86	140.59
Revenue Growth	24.55%	-2.37%	41.49%	33.63%	-
Cost of Revenue	245.4	196.3	199.8	145.58	98.67
Gross Profit	77.8	63.2	66	42.28	41.92
Selling, General & Admin	27.6	27.7	17.8	13.79	11.79
Research & Development	22.5	17.9	10.6	9.25	11.12
Other Operating Expenses	-	-	-	-0.83	0.24
Total Operating Expenses	50.1	45.6	28.4	22.21	23.15
Operating Income	28	17.6	37.6	20.07	18.77
Interest Income	1	1.1	1.4	0.05	-
Interest Expense	-2.5	-2.4	-0.8	-0.03	-0.29
Other Non-Operating Income (Expense)	0.3	-	-	-	-
Total Non-Operating Income (Expense)	-1.2	-1.3	0.6	0.02	-0.29
Pretax Income	26.5	16.3	38.2	20.09	18.47
Provision for Income Taxes	4.8	4.6	6.6	3.02	3.62
Net Income	21.7	11.7	31.6	17.07	14.85
Net Income to Common	21.7	11.7	31.6	17.07	14.85
Net Income Growth	85.47%	-62.98%	85.15%	14.92%	-
Shares Outstanding (Basic)	193	181	0	0	0
Shares Outstanding (Diluted)	197	189	0	0	0
Shares Change	4.54%	105896.25%	61.94%	-	-
EPS (Basic)	0.11	0.06	0.20	155.25	135.09
EPS (Diluted)	0.11	0.06	0.18	155.25	135.09
EPS Growth	77.42%	-65.07%	-99.89%	14.92%	-

Additional Metrics

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Free Cash Flow	4.4	-5.4	17.2	12.2	-2.29
Free Cash Flow Growth	-	-	40.98%	-	-
Free Cash Flow Per Share	0.02	-0.03	96.62	110.98	-20.79
Gross Margin	24.07%	24.35%	24.83%	22.51%	29.82%
Operating Margin	8.66%	6.78%	14.15%	10.68%	13.35%
Profit Margin	6.71%	4.51%	11.89%	9.09%	10.56%
FCF Margin	1.36%	-2.08%	6.47%	6.49%	-1.63%
EBITDA	38.5	28.3	44	25.22	22.57
EBITDA Margin	11.91%	10.91%	16.55%	13.42%	16.06%
EBIT	28	17.6	37.6	20.07	18.77
EBIT Margin	8.66%	6.78%	14.15%	10.68%	13.35%
Effective Tax Rate	18.11%	28.22%	17.28%	15.04%	19.61%