Science in Sport plc (AIM:SIS)

Science in Sport Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	51.88	62.67	63.77	62.54	50.35
Revenue Growth (YoY)	-17.22%	-1.73%	1.97%	24.21%	-0.44%
Cost of Revenue	28.4	35.84	36.84	31.19	25.76
Gross Profit	23.48	26.83	26.94	31.35	24.6
Selling, General & Admin	21.31	30.32	31.95	32.94	23.67
Operating Expenses	27.08	36.57	36.76	36.57	26.83
Operating Income	-3.6	-9.73	-9.82	-5.22	-2.24
Interest Expense	-1.1	-1.51	-0.76	-0.12	-0.08
Interest & Investment Income	-	-	-	0.01	0.04
Other Non Operating Income (Expenses)	-0.02	-0.05	-	-	-
EBT Excluding Unusual Items	-4.72	-11.29	-10.58	-5.34	-2.27
Pretax Income	-4.72	-11.29	-10.58	-5.34	-2.27
Income Tax Expense	0.02	-0.01	0.33	0.22	-0.55
Net Income	-4.74	-11.28	-10.91	-5.55	-1.73
Net Income to Common	-4.74	-11.28	-10.91	-5.55	-1.73
Shares Outstanding (Basic)	202	170	139	135	129
Shares Outstanding (Diluted)	202	170	139	135	129
Shares Change (YoY)	18.74%	22.52%	2.78%	4.43%	5.42%
EPS (Basic)	-0.02	-0.07	-0.08	-0.04	-0.01
EPS (Diluted)	-0.02	-0.07	-0.08	-0.04	-0.01
Free Cash Flow	0.64	2.15	-14.66	-4.28	2.45
Free Cash Flow Per Share	0.00	0.01	-0.11	-0.03	0.02
Gross Margin	45.25%	42.81%	42.24%	50.13%	48.85%
Operating Margin	-6.94%	-15.53%	-15.40%	-8.35%	-4.44%
Profit Margin	-9.14%	-18.00%	-17.11%	-8.88%	-3.43%
Free Cash Flow Margin	1.22%	3.42%	-22.99%	-6.84%	4.86%
EBITDA	-0.78	-6.84	-7.44	-3.06	-0.16
EBITDA Margin	-1.50%	-10.92%	-11.66%	-4.89%	-0.32%
D&A For EBITDA	2.82	2.89	2.38	2.17	2.08
EBIT	-3.6	-9.73	-9.82	-5.22	-2.24
EBIT Margin	-6.94%	-15.53%	-15.40%	-8.35%	-4.44%

Updated Sep 16, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.