£248.50 ($3.29)

+2.50 (+1.02%)

Weekly Expected Move ±5.2%

£223 £236 £248 £261 £274

LSE · Consumer Cyclical · Leisure · Tech Score Sell · Power 33 · £414.3M mcap · 161M float · 0.432% daily turnover

Revenue

$250M +8.7% ▲

5Y CAGR: +25.8%

Gross Profit

$125M -14.0% ▼

5Y CAGR: +21.1%

Operating Income

$57M +6.6% ▲

5Y CAGR: +46.3%

Net Income

$35M +15.7% ▲

5Y CAGR: +90.3%

EPS (Diluted)

$0.20 +17.6% ▲

5Y CAGR: +85.9%

EBITDA

$90M +9.5% ▲

5Y CAGR: +24.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$72M	$194M	$215M	$230M	$250M
YoY Growth	-9.6%	+169.3%	+11.1%	+7.1%	+8.7%
Cost of Revenue	$30M	$51M	$78M	$85M	$125M
Gross Profit	$42M	$143M	$137M	$145M	$125M
Gross Margin	57.8%	73.8%	63.6%	63.2%	50.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$36M	$81M	$54M	$90M	$68M
Operating Expenses	$36M	$81M	$83M	$92M	$68M
Operating Income	$6M	$55M	$54M	$54M	$57M
Operating Margin	7.7%	28.6%	25.1%	23.2%	22.8%
Interest Expense	$9M	$9M	$10M	$12M	$14M
Income Before Tax	$462K	$47M	$45M	$43M	$44M
Tax Expense	-$1M	$9M	$11M	$13M	$10M
Net Income	$2M	$37M	$34M	$30M	$35M
Net Margin	2.4%	19.3%	15.9%	13.0%	13.8%
EPS (Diluted)	$0.01	$0.22	$0.20	$0.17	$0.20
EBITDA	$30M	$77M	$79M	$82M	$90M
Shares Outstanding	165M	172M	172M	173M	172M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$94M	$110M	$105M	$119M	$111M	$129M	$121M	$142M
Cost of Revenue	$27M	$31M	$71M	$55M	$57M	$47M	$63M	$69M
Gross Profit	$67M	$80M	$33M	$64M	$54M	$82M	$58M	$72M
Gross Margin	71.2%	72.2%	31.7%	54.0%	48.8%	63.8%	48.1%	51.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$47M	$47M	$7M	$29M	$34M	$48M	$35M	$34M
Operating Expenses	$47M	$47M	$7M	$29M	$34M	$48M	$35M	$34M
Operating Income	$20M	$32M	$26M	$36M	$20M	$35M	$23M	$38M
Operating Margin	21.2%	29.3%	25.3%	29.8%	17.8%	27.0%	18.8%	26.6%
Interest Expense	$4M	$5M	$5M	$6M	$6M	$7M	$7M	$7M
Income Before Tax	$13M	$27M	$18M	$30M	$13M	$28M	$16M	$27M
Tax Expense	$3M	$6M	$5M	$8M	$5M	$8M	$2M	$8M
Net Income	$10M	$21M	$13M	$22M	$8M	$21M	$14M	$20M
Net Margin	11.1%	19.0%	12.7%	18.4%	7.2%	16.0%	11.5%	13.8%
EPS (Diluted)	$0.06	$0.12	$0.08	$0.13	$0.05	$0.12	$0.08	$0.12
EBITDA	$29M	$43M	$36M	$48M	$34M	$43M	$40M	$54M
Shares Outstanding	173M	172M	173M	173M	172M	173M	172M	168M

BOWL.L LSE