Also trades as: SUS.L (LSE) · $vol 0M

£65.00 ($0.86)

+0.00 (+0.00%)

LSE · Financial Services · Financial - Credit Services · Tech Score Neutral · Power 50 · £230.9M mcap · 4M float · 0.032% daily turnover

Analysis Technicals Weather Peers

Revenue

$97M -2.9% ▼

5Y CAGR: +1.6%

Gross Profit

$97M +5.8% ▲

5Y CAGR: +7.0%

Operating Income

$62M +28.0% ▲

5Y CAGR: +1.7%

Net Income

$18M -29.6% ▼

5Y CAGR: -9.1%

EPS (Diluted)

$1.47 -29.7% ▼

5Y CAGR: -9.3%

EBITDA

$0 -100.0% ▼

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$84M	$88M	$103M	$100M	$97M
YoY Growth	-6.9%	+4.9%	+16.9%	-2.3%	-2.9%
Cost of Revenue	$15M	$19M	$24M	$8M	$0
Gross Profit	$69M	$69M	$79M	$92M	$97M
Gross Margin	82.3%	78.0%	76.4%	91.8%	100.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$11M	$14M	$16M	$20M	$19M
Operating Expenses	$11M	$14M	$16M	$43M	$35M
Operating Income	$58M	$55M	$63M	$49M	$62M
Operating Margin	69.7%	62.5%	61.1%	48.5%	63.9%
Interest Expense	$4M	$4M	$7M	$15M	$18M
Income Before Tax	$18M	$47M	$41M	$34M	$24M
Tax Expense	$3M	$9M	$8M	$8M	$6M
Net Income	$15M	$38M	$34M	$25M	$18M
Net Margin	17.5%	43.2%	32.8%	25.3%	18.4%
EPS (Diluted)	$1.21	$3.13	$2.78	$2.09	$1.47
EBITDA	$22M	$51M	$49M	$49M	$0
Shares Outstanding	12M	12M	12M	12M	12M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$53M	$55M	$35M	$32M	$55M	$52M	$56M	$57M
Cost of Revenue	$13M	$11M	$13M	$10M	$7M	$10M	$14M	$14M
Gross Profit	$41M	$45M	$22M	$22M	$49M	$37M	$41M	$44M
Gross Margin	76.5%	80.4%	64.1%	68.0%	88.0%	71.5%	74.5%	76.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$271K	$255K	$10M	$9M	$26M	$12M	$0	$0
Operating Expenses	$21M	$20M	$23M	$9M	$26M	$15M	$18M	$19M
Operating Income	$17M	$16M	$12M	$22M	$22M	$22M	$24M	$24M
Operating Margin	31.2%	29.2%	35.1%	70.4%	40.5%	42.9%	43.1%	42.3%
Interest Expense	$5M	$7M	$8M	$0	$0	$0	$8M	$9M
Income Before Tax	$1	$1	$12M	$13M	$11M	$16M	$16M	$16M
Tax Expense	$1	$1	$3M	$3M	$3M	$4M	$4M	$4M
Net Income	$12M	$12M	$9M	$10M	$8M	$12M	$12M	$12M
Net Margin	22.8%	22.0%	26.6%	30.0%	15.1%	22.4%	21.8%	20.5%
EPS (Diluted)	$-12282999.00	$-13971000.00	$0.76	$0.79	$0.69	$0.95	$1.00	$0.97
EBITDA	$26M	$28M	$3M	$23M	$23M	$22M	$24M	$25M
Shares Outstanding	12M	12M	12M	12M	12M	12M	12M	12M

47IE.L LSE