Also trades as: TSVNF (OTC) · $vol 0M

£427.00 ($5.65)

-12.50 (-2.84%)

Weekly Expected Move ±12.3%

£322 £375 £427 £479 £532

LSE · Technology · Electronic Gaming & Multimedia · Tech Score Strong Buy · Power 69 · £615.3M mcap · 114M float · 0.719% daily turnover

Revenue

$166M -0.4% ▼

5Y CAGR: +14.9%

Gross Profit

$60M -18.6% ▼

5Y CAGR: +9.0%

Operating Income

$34M +43.9% ▲

5Y CAGR: +5.7%

Net Income

$27M +34.9% ▲

5Y CAGR: +4.4%

EPS (Diluted)

$0.19 +35.7% ▲

5Y CAGR: +2.2%

EBITDA

$34M -15.5% ▼

5Y CAGR: +3.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$91M	$142M	$159M	$167M	$166M
YoY Growth	+9.1%	+57.2%	+11.8%	+4.7%	-0.4%
Cost of Revenue	$45M	$73M	$89M	$93M	$106M
Gross Profit	$46M	$70M	$70M	$74M	$60M
Gross Margin	50.3%	48.9%	43.8%	44.5%	36.4%
R&D Expenses	$5M	$9M	$24M	$13M	$0
SG&A Expenses	$11M	$25M	$27M	$41M	$26M
Operating Expenses	$16M	$37M	$70M	$50M	$26M
Operating Income	$29M	$32M	$42K	$24M	$34M
Operating Margin	32.3%	22.7%	0.0%	14.4%	20.8%
Interest Expense	$144K	$2M	$1M	$244K	$787K
Income Before Tax	$29M	$29M	-$1M	$25M	$37M
Tax Expense	$5M	$5M	$3M	$5M	$9M
Net Income	$24M	$23M	-$4M	$20M	$27M
Net Margin	26.2%	16.5%	-2.4%	12.1%	16.4%
EPS (Diluted)	$0.18	$0.16	$-0.03	$0.14	$0.19
EBITDA	$33M	$41M	$36M	$41M	$34M
Shares Outstanding	130M	143M	144M	144M	145M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$89M	$72M	$89M	$81M	$86M	$72M	$94M	$67M
Cost of Revenue	$45M	$42M	$50M	$48M	$45M	$39M	$60M	$51M
Gross Profit	$44M	$30M	$39M	$33M	$41M	$34M	$34M	$15M
Gross Margin	49.5%	41.8%	44.1%	40.8%	47.9%	46.5%	35.9%	23.1%
R&D Expenses	$6M	$6M	$17M	$7M	$7M	$7M	$0	$0
SG&A Expenses	$12M	$22M	$5M	$19M	$22M	$20M	$8M	$8M
Operating Expenses	$24M	$22M	$48M	$21M	$29M	$20M	$18M	$8M
Operating Income	$20M	$9M	-$8M	$12M	$12M	$13M	$16M	$8M
Operating Margin	22.6%	11.8%	-9.5%	15.1%	13.7%	18.5%	16.9%	11.7%
Interest Expense	$1M	$425K	$576K	$0	$0	$188K	$599K	$583K
Income Before Tax	$17M	$8M	-$9M	$12M	$13M	$14M	$22M	$2M
Tax Expense	$3M	$3M	$119K	$3M	$2M	$4M	$6M	$2M
Net Income	$15M	$6M	-$9M	$9M	$11M	$11M	$17M	-$583K
Net Margin	16.4%	7.7%	-10.4%	11.2%	13.0%	14.7%	17.7%	-0.9%
EPS (Diluted)	$0.10	$0.04	$-0.07	$0.06	$0.08	$0.07	$0.12	$-0.00
EBITDA	$25M	$12M	$24M	$17M	$24M	$17M	$32M	$26M
Shares Outstanding	148M	144M	144M	144M	144M	144M	145M	144M

EVPL.L LSE