Also trades as: BMRRY (OTC) · $vol 0M · BMRPF (OTC) · $vol 0M

£250.80 ($3.32)

-1.00 (-0.40%)

Weekly Expected Move ±5.7%

£222 £236 £251 £265 £280

LSE · Consumer Defensive · Discount Stores · Tech Score Strong Buy · Power 70 · £2.5B mcap · 1.00B float · 0.536% daily turnover

Revenue

$5.8B +3.7% ▲

5Y CAGR: +3.8%

Gross Profit

$2.1B +0.5% ▲

5Y CAGR: +3.6%

Operating Income

$402M -29.0% ▼

5Y CAGR: -8.1%

Net Income

$164M -48.6% ▼

5Y CAGR: -17.5%

EPS (Diluted)

$0.16 -50.0% ▼

5Y CAGR: -17.9%

EBITDA

$678M -19.9% ▼

5Y CAGR: -3.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$4.7B	$5.0B	$5.5B	$5.6B	$5.8B
YoY Growth	-2.7%	+6.6%	+10.1%	+1.6%	+3.7%
Cost of Revenue	$2.9B	$3.2B	$3.4B	$3.5B	$3.7B
Gross Profit	$1.8B	$1.8B	$2.0B	$2.1B	$2.1B
Gross Margin	37.5%	36.1%	37.1%	37.6%	36.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.1B	$1.3B	$1.4B	$1.5B	$1.7B
Operating Expenses	$1.1B	$1.3B	$1.4B	$1.5B	$1.7B
Operating Income	$610M	$536M	$608M	$566M	$402M
Operating Margin	13.1%	10.8%	11.1%	10.2%	7.0%
Interest Expense	$88M	$101M	$119M	$142M	$154M
Income Before Tax	$525M	$436M	$498M	$431M	$227M
Tax Expense	$103M	$88M	$131M	$112M	$63M
Net Income	$422M	$348M	$367M	$319M	$164M
Net Margin	9.0%	7.0%	6.7%	5.7%	2.8%
EPS (Diluted)	$0.42	$0.35	$0.37	$0.32	$0.16
EBITDA	$837M	$778M	$866M	$839M	$678M
Shares Outstanding	1.00B	1.00B	1.00B	1.01B	1.01B

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$2.3B	$2.7B	$2.5B	$2.9B	$2.6B	$2.9B	$2.7B	$3.0B
Cost of Revenue	$1.5B	$1.7B	$1.6B	$1.8B	$1.6B	$1.8B	$1.8B	$2.1B
Gross Profit	$808M	$993M	$941M	$1.1B	$996M	$1.1B	$904M	$950M
Gross Margin	35.0%	37.1%	36.9%	37.3%	37.7%	37.4%	32.9%	31.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$560M	$701M	$666M	$759M	$761M	$763M	$753M	$702M
Operating Expenses	$560M	$705M	$666M	$761M	$761M	$765M	$753M	$702M
Operating Income	$248M	$288M	$275M	$333M	$235M	$331M	$151M	$248M
Operating Margin	10.7%	10.8%	10.8%	11.3%	8.9%	11.3%	5.5%	8.2%
Interest Expense	$48M	$53M	$54M	$65M	$68M	$75M	$78M	$76M
Income Before Tax	$201M	$235M	$222M	$276M	$169M	$262M	$75M	$152M
Tax Expense	$44M	$44M	$58M	$73M	$46M	$66M	$22M	$41M
Net Income	$157M	$191M	$164M	$203M	$123M	$196M	$53M	$111M
Net Margin	6.8%	7.1%	6.4%	6.9%	4.7%	6.7%	1.9%	3.7%
EPS (Diluted)	$0.17	$0.19	$0.20	$0.25	$0.16	$0.20	$0.05	$0.11
EBITDA	$367M	$411M	$399M	$467M	$369M	$476M	$299M	$379M
Shares Outstanding	1.00B	1.00B	1.00B	1.00B	1.01B	1.01B	1.01B	1.01B

BME.L LSE