Vox Valor Capital Income Statement

Financials in millions GBP. Fiscal year is June - May.

Millions GBP. Fiscal year is Jun - May.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '25 May 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	11.1	12.09	5.57	13.83	-
Revenue Growth (YoY)	-8.22%	116.98%	-59.70%	-	-
Cost of Revenue	10.55	10.98	4.31	12.59	-
Gross Profit	0.55	1.11	1.27	1.24	-
Selling, General & Admin	1.33	1.18	1.25	1.12	0.02
Other Operating Expenses	0.04	0.03	0.06	0.03	0.12
Operating Expenses	1.39	1.23	1.32	1.18	0.15
Operating Income	-0.84	-0.11	-0.06	0.07	-0.15
Interest Expense	-0.69	-0.67	-0.53	-0.56	-
Interest & Investment Income	0.07	-	0.09	-	-
Currency Exchange Gain (Loss)	-	-0.06	-	-	-
Other Non Operating Income (Expenses)	0.18	0.09	-0.05	0.02	-
EBT Excluding Unusual Items	-1.27	-0.75	-0.54	-0.47	-0.15
Other Unusual Items	-	-0.24	-0.03	-2.72	-
Pretax Income	-1.27	-1	-0.57	-3.2	-0.15
Income Tax Expense	-0.06	0.06	-0.38	-0.05	-
Net Income	-1.21	-1.05	-0.19	-3.15	-0.15
Net Income to Common	-1.21	-1.05	-0.19	-3.15	-0.15
Shares Outstanding (Basic)	2,376	2,368	2,368	2,195	132
Shares Outstanding (Diluted)	2,376	2,368	2,368	2,195	132
Shares Change (YoY)	0.30%	-	7.88%	1561.15%	10.14%
EPS (Basic)	-0.00	-0.00	-0.00	-0.00	-0.00
EPS (Diluted)	-0.00	-0.00	-0.00	-0.00	-0.00
Free Cash Flow	0.27	-0.36	-1.05	-0.05	-0.12
Free Cash Flow Per Share	-	-	-	-	-0.00
Gross Margin	4.92%	9.20%	22.71%	9.00%	-
Operating Margin	-7.57%	-0.94%	-1.03%	0.49%	-
Profit Margin	-10.95%	-8.72%	-3.36%	-22.75%	-
Free Cash Flow Margin	2.44%	-3.02%	-18.91%	-0.37%	-
EBITDA	-0.83	-0.09	-0.04	0.09	-
EBITDA Margin	-7.45%	-0.77%	-0.72%	0.66%	-
D&A For EBITDA	0.01	0.02	0.02	0.02	-
EBIT	-0.84	-0.11	-0.06	0.07	-0.15
EBIT Margin	-7.57%	-0.94%	-1.03%	0.49%	-
Revenue as Reported	11.1	12.09	5.57	13.83	-

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