Videndum Income Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	245.7	283.6	306.9	442.5	394.3	290.5
Revenue Growth (YoY)	-16.77%	-7.59%	-30.64%	12.22%	35.73%	-22.76%
Cost of Revenue	174.5	189.1	192.9	251.2	221.1	177.6
Gross Profit	71.2	94.5	114	191.3	173.2	112.9
Selling, General & Admin	143.3	164.4	91.9	126	134.3	98.5
Research & Development	21.6	21.5	14.9	17.2	-	15
Other Operating Expenses	-	-0.9	-0.7	-	-	-
Operating Expenses	164.9	185	106.1	143.2	134.3	113.5
Operating Income	-93.7	-90.5	7.9	48.1	38.9	-0.6
Interest Expense	-12.4	-10.1	-16.4	-9	-4.3	-4.8
Interest & Investment Income	0.3	0.6	0.2	-	-	-
Currency Exchange Gain (Loss)	1.9	2.5	2	2.3	0.5	0.6
Other Non Operating Income (Expenses)	-	-	-	-	-	-0.1
EBT Excluding Unusual Items	-103.9	-97.5	-6.3	41.4	35.1	-4.9
Merger & Restructuring Charges	-11.5	-4.7	-8.9	1.1	-2.7	-0.9
Other Unusual Items	-0.1	-1.2	-3.6	-0.3	-2.8	-1.9
Pretax Income	-115.5	-103.4	-18.8	42.2	29.6	-7.7
Income Tax Expense	45.1	43.6	-6.7	-4.7	3.7	-2.4
Earnings From Continuing Operations	-160.6	-147	-12.1	46.9	25.9	-5.3
Earnings From Discontinued Operations	5.3	-	-66	-14	-	-
Net Income	-155.3	-147	-78.1	32.9	25.9	-5.3
Net Income to Common	-155.3	-147	-78.1	32.9	25.9	-5.3
Net Income Growth	-	-	-	27.03%	-	-
Shares Outstanding (Basic)	96	94	50	46	46	46
Shares Outstanding (Diluted)	96	94	50	48	48	46
Shares Change (YoY)	30.76%	89.02%	4.15%	0.82%	4.38%	0.20%
EPS (Basic)	-1.62	-1.56	-1.58	0.71	0.56	-0.12
EPS (Diluted)	-1.62	-1.56	-1.58	0.69	0.55	-0.12
EPS Growth	-	-	-	26.02%	-	-
Free Cash Flow	-26.8	4.8	-20.9	41.6	43.9	19.9
Free Cash Flow Per Share	-0.28	0.05	-0.42	0.87	0.92	0.44
Dividend Per Share	-	-	-	0.400	0.350	0.045
Dividend Growth	-	-	-	14.29%	677.78%	-63.41%
Gross Margin	28.98%	33.32%	37.15%	43.23%	43.93%	38.86%
Operating Margin	-38.14%	-31.91%	2.57%	10.87%	9.87%	-0.21%
Profit Margin	-63.21%	-51.83%	-25.45%	7.43%	6.57%	-1.82%
Free Cash Flow Margin	-10.91%	1.69%	-6.81%	9.40%	11.13%	6.85%
EBITDA	-69.7	-65.7	36.3	81.7	64.8	14.5
EBITDA Margin	-28.37%	-23.17%	11.83%	18.46%	16.43%	4.99%
D&A For EBITDA	24	24.8	28.4	33.6	25.9	15.1
EBIT	-93.7	-90.5	7.9	48.1	38.9	-0.6
EBIT Margin	-38.14%	-31.91%	2.57%	10.87%	9.87%	-0.21%
Effective Tax Rate	-	-	-	-	12.50%	-

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.