Also trades as: ABDDF (OTC) · $vol 0M

£813.00 ($10.76)

-26.00 (-3.10%)

Weekly Expected Move ±3.6%

£755 £784 £813 £842 £871

LSE · Consumer Cyclical · Auto - Parts · Tech Score Neutral · Power 52 · £186.6M mcap · 17M float · 0.792% daily turnover

Revenue

$115M +3.1% ▲

5Y CAGR: +13.3%

Gross Profit

$71M +7.3% ▲

5Y CAGR: +14.6%

Operating Income

$16M +21.6% ▲

5Y CAGR: +23.4%

Net Income

$12M +23.6% ▲

5Y CAGR: +24.4%

EPS (Diluted)

$0.52 +23.8% ▲

5Y CAGR: +23.6%

EBITDA

$26M +12.9% ▲

5Y CAGR: +19.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$65M	$80M	$101M	$111M	$115M
YoY Growth	+6.3%	+22.8%	+25.5%	+10.4%	+3.1%
Cost of Revenue	$28M	$34M	$41M	$45M	$44M
Gross Profit	$37M	$46M	$60M	$66M	$71M
Gross Margin	56.8%	57.6%	59.5%	59.6%	62.0%
R&D Expenses	$1M	$2M	$0	$0	$200K
SG&A Expenses	$26M	$33M	$53M	$54M	$48M
Operating Expenses	$32M	$41M	$47M	$54M	$56M
Operating Income	$4M	$5M	$13M	$13M	$16M
Operating Margin	6.4%	6.5%	12.5%	11.5%	13.5%
Interest Expense	$91K	$159K	$1M	$447K	$400K
Income Before Tax	$4M	$5M	$11M	$12M	$15M
Tax Expense	$800K	$946K	$502K	$2M	$3M
Net Income	$3M	$5M	$11M	$10M	$12M
Net Margin	4.6%	5.9%	10.9%	8.7%	10.5%
EPS (Diluted)	$0.13	$0.21	$0.47	$0.42	$0.52
EBITDA	$11M	$15M	$23M	$23M	$26M
Shares Outstanding	23M	23M	23M	23M	23M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$42M	$49M	$52M	$52M	$59M	$58M	$57M	$49M
Cost of Revenue	$21M	$25M	$23M	$25M	$26M	$26M	$24M	$21M
Gross Profit	$22M	$24M	$28M	$27M	$33M	$32M	$33M	$28M
Gross Margin	50.9%	49.5%	55.0%	52.5%	55.1%	54.8%	58.4%	57.4%
R&D Expenses	$256K	$100K	$100K	$0	$0	$0	$0	$0
SG&A Expenses	$18M	$21M	$29M	$22M	$25M	$25M	$24M	$40M
Operating Expenses	$19M	$21M	$29M	$22M	$25M	$25M	$24M	$40M
Operating Income	$3M	$3M	-$419K	$6M	$7M	$7M	$9M	-$12M
Operating Margin	7.2%	6.7%	-0.8%	10.6%	12.6%	12.4%	15.5%	-24.6%
Interest Expense	$73K	$206K	$148K	$84K	$188K	$100K	$300K	$0
Income Before Tax	$3M	$2M	$10M	$5M	$7M	$6M	$8M	-$12M
Tax Expense	$553K	$321K	$181K	$928K	$1M	$1M	$1M	-$200K
Net Income	$2M	$2M	$9M	$4M	$6M	$5M	$7M	-$12M
Net Margin	4.6%	3.1%	18.3%	8.0%	9.4%	8.8%	12.2%	-25.0%
EPS (Diluted)	$0.09	$0.07	$0.41	$0.18	$0.24	$0.22	$0.30	$-0.53
EBITDA	$8M	$8M	$15M	$10M	$13M	$12M	$14M	-$7M
Shares Outstanding	23M	23M	23M	23M	23M	23M	23M	23M

ABDP.L LSE