The Beauty Tech Group Income Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 31, 2023
Revenue	140.96	101.12	74.5	48.42
Revenue Growth (YoY)	39.39%	35.74%	53.86%	-
Cost of Revenue	52.62	43.72	37.87	30.68
Gross Profit	88.35	57.4	36.62	17.74
Selling, General & Admin	57.26	42.51	34.04	19.27
Other Operating Expenses	-0.71	-0.02	-	-0
Operating Expenses	58.08	43.33	34.04	19.26
Operating Income	30.26	14.08	2.59	-1.53
Interest Expense	-6.65	-8.48	-7.23	-5.44
Interest & Investment Income	0.09	-	-	-
Earnings From Equity Investments	-	-	0.15	0.85
Currency Exchange Gain (Loss)	-	0.11	-	-
Other Non Operating Income (Expenses)	-0.15	-0.15	-	-
EBT Excluding Unusual Items	23.55	5.56	-4.5	-6.12
Merger & Restructuring Charges	-0.09	-	-	-
Other Unusual Items	-8.22	-0.41	-0.46	-0.91
Pretax Income	15.24	5.15	-4.96	-7.03
Income Tax Expense	5.31	3.45	0.73	-0.04
Net Income	9.93	1.7	-5.69	-6.98
Net Income to Common	9.93	1.7	-5.69	-6.98
Net Income Growth	483.72%	-	-	-
Shares Outstanding (Basic)	92	88	-	-
Shares Outstanding (Diluted)	93	88	-	-
Shares Change (YoY)	6.33%	-	-	-
EPS (Basic)	0.11	0.02	-	-
EPS (Diluted)	0.11	0.02	-	-
EPS Growth	457.89%	-	-	-
Free Cash Flow	28.32	14.56	6.36	3.46
Free Cash Flow Per Share	0.30	0.17	-	-
Gross Margin	62.67%	56.76%	49.16%	36.63%
Operating Margin	21.47%	13.92%	3.47%	-3.16%
Profit Margin	7.04%	1.68%	-7.63%	-14.43%
Free Cash Flow Margin	20.09%	14.39%	8.54%	7.14%
EBITDA	33.11	16.43	9.36	3.93
EBITDA Margin	23.49%	16.25%	12.56%	8.12%
D&A For EBITDA	2.85	2.36	6.77	5.46
EBIT	30.26	14.08	2.59	-1.53
EBIT Margin	21.47%	13.92%	3.47%	-3.16%
Effective Tax Rate	34.85%	66.96%	-	-