LNSTY 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 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	9,346	8,858	8,379	7,743	6,535
Revenue Growth (YoY)	5.51%	5.72%	8.21%	18.48%	221.92%
Cost of Revenue	1,113	1,173	1,143	1,064	859
Gross Profit	8,233	7,685	7,236	6,679	5,676
Selling, General & Admin	3,869	3,771	3,806	3,529	3,059
Depreciation & Amortization Expenses	2,238	2,482	2,143	1,900	1,570
Other Operating Expenses	-	-8	-69	-156	-
Operating Income	2,126	-23	1,356	1,406	1,047
Interest Income	153	202	174	53	68
Interest Expense	-340	-380	-335	-217	-217
Other Non-Operating Income (Expense)	30	-4	-	-1	-4
Total Non-Operating Income (Expense)	-157	-182	-161	-165	-153
Pretax Income	1,969	1,258	1,195	1,241	894
Provision for Income Taxes	463	337	247	262	302
Net Income	1,249	685	761	1,302	3,132
Minority Interest in Earnings	257	236	187	189	131
Earnings From Discontinued Operations	-	-	-	512	2,671
Net Income to Common	1,249	685	761	1,302	3,132
Net Income Growth	82.34%	-9.99%	-41.55%	-58.43%	635.21%
Shares Outstanding (Basic)	524	532	548	557	538
Shares Outstanding (Diluted)	527	535	551	560	541
Shares Change (YoY)	-1.49%	-2.90%	-1.61%	3.51%	52.83%
EPS (Basic)	2.38	1.29	1.39	2.34	5.82
EPS (Diluted)	2.37	1.28	1.38	2.33	5.78
EPS Growth	85.16%	-7.31%	-40.60%	-59.78%	386.21%
Shares Outstanding	510.41	531.45	541.21	554.45	556.79
Free Cash Flow	3,498	3,322	2,820	2,544	2,512
Free Cash Flow Growth	5.30%	17.80%	10.85%	1.27%	163.59%
Free Cash Flow Per Share	6.64	6.21	5.12	4.54	4.64
Dividends Per Share	1.500	1.300	1.150	1.070	0.950
Dividend Growth	15.38%	13.04%	7.48%	12.63%	26.67%
Gross Margin	88.09%	86.76%	86.36%	86.26%	86.86%
Operating Margin	22.75%	-0.26%	16.18%	18.16%	16.02%
Profit Margin	16.11%	10.40%	11.31%	12.64%	9.06%
FCF Margin	37.43%	37.50%	33.66%	32.86%	38.44%
EBITDA	4,364	2,426	3,499	3,299	2,617
EBITDA Margin	46.69%	27.39%	41.76%	42.61%	40.05%
EBIT	2,126	-23	1,356	1,406	1,047
EBIT Margin	22.75%	-0.26%	16.18%	18.16%	16.02%
Effective Tax Rate	23.51%	26.79%	20.67%	21.11%	33.78%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.