Also trades as: FDDMF (OTC) · $vol 0M

£104.40 ($1.38)

+1.60 (+1.56%)

Weekly Expected Move ±5.5%

£93 £99 £104 £110 £116

LSE · Technology · Information Technology Services · Tech Score Sell · Power 38 · £114.2M mcap · 89M float · 0.341% daily turnover

Revenue

$178M -31.0% ▼

5Y CAGR: -7.9%

Gross Profit

$77M -32.6% ▼

5Y CAGR: -9.7%

Operating Income

$13M -52.0% ▼

5Y CAGR: -20.6%

Net Income

$6M -72.4% ▼

5Y CAGR: -28.7%

EPS (Diluted)

$0.05 -72.8% ▼

5Y CAGR: -28.7%

EBITDA

$18M -47.3% ▼

5Y CAGR: -17.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$267M	$330M	$334M	$258M	$178M
YoY Growth	-0.1%	+23.4%	+1.2%	-22.8%	-31.0%
Cost of Revenue	$141M	$174M	$177M	$143M	$100M
Gross Profit	$127M	$156M	$157M	$115M	$77M
Gross Margin	47.4%	47.2%	46.9%	44.6%	43.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$85M	$110M	$102M	$83M	$64M
Operating Expenses	$85M	$110M	$102M	$88M	$64M
Operating Income	$42M	$46M	$55M	$27M	$13M
Operating Margin	15.7%	13.9%	16.5%	10.6%	7.4%
Interest Expense	$650K	$604K	$796K	$1M	$1M
Income Before Tax	$41M	$46M	$56M	$28M	$8M
Tax Expense	$10M	$11M	$15M	$8M	$2M
Net Income	$32M	$35M	$41M	$21M	$6M
Net Margin	11.9%	10.6%	12.2%	8.0%	3.2%
EPS (Diluted)	$0.29	$0.32	$0.37	$0.19	$0.05
EBITDA	$48M	$53M	$62M	$35M	$18M
Shares Outstanding	111M	110M	109M	110M	110M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$177M	$180M	$154M	$140M	$118M	$97M	$80M	$79M
Cost of Revenue	$95M	$96M	$81M	$78M	$65M	$53M	$47M	$43M
Gross Profit	$82M	$84M	$73M	$62M	$53M	$44M	$33M	$35M
Gross Margin	46.3%	46.5%	47.3%	44.3%	45.0%	45.6%	41.2%	44.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$58M	$54M	$47M	$47M	$38M	$36M	$29M	$30M
Operating Expenses	$58M	$54M	$47M	$47M	$41M	$36M	$29M	$30M
Operating Income	$24M	$29M	$26M	$15M	$15M	$8M	$4M	$5M
Operating Margin	13.3%	16.3%	16.7%	10.9%	12.7%	8.3%	5.3%	6.5%
Interest Expense	$317K	$243K	$553K	$405K	$678K	$729K	$696K	$704K
Income Before Tax	$23M	$30M	$26M	$16M	$13M	$8M	-$348K	$4M
Tax Expense	$6M	$8M	$7M	$4M	$3M	$2M	$216K	$1M
Net Income	$18M	$22M	$19M	$11M	$9M	$6M	-$564K	$3M
Net Margin	10.1%	12.0%	12.4%	8.0%	7.9%	6.4%	-0.7%	3.9%
EPS (Diluted)	$0.16	$0.20	$0.18	$0.10	$0.08	$0.06	$-0.01	$0.03
EBITDA	$27M	$33M	$29M	$18M	$16M	$9M	$7M	$7M
Shares Outstanding	109M	110M	109M	109M	110M	110M	111M	110M

FDM.L LSE