£125.00 ($1.65)

-10.00 (-7.41%)

Weekly Expected Move ±6.8%

£119 £129 £138 £147 £157

LSE · Industrials · Conglomerates · Tech Score Sell · Power 38 · £16.9M mcap · 4M float · 0.405% daily turnover

Analysis Technicals Weather Peers

Revenue

$41M -22.1% ▼

5Y CAGR: -1.7%

Gross Profit

$14M -39.3% ▼

5Y CAGR: -5.5%

Operating Income

-$6M -257.3% ▼

Net Income

-$5M -361.0% ▼

EPS (Diluted)

$-0.41 -356.2% ▼

EBITDA

-$3M -153.9% ▼

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$33M	$40M	$53M	$52M	$41M
YoY Growth	-27.0%	+23.8%	+30.7%	-0.5%	-22.1%
Cost of Revenue	$19M	$23M	$32M	$30M	$27M
Gross Profit	$13M	$17M	$21M	$22M	$14M
Gross Margin	40.3%	42.0%	40.1%	42.8%	33.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$12M	$14M	$17M	$18M	$0
Operating Expenses	$12M	$14M	$17M	$18M	$19M
Operating Income	$1M	$3M	$4M	$4M	-$6M
Operating Margin	4.1%	6.9%	7.5%	6.9%	-14.0%
Interest Expense	$817K	$796K	$798K	$764K	$699K
Income Before Tax	$202K	$2M	$4M	$3M	-$7M
Tax Expense	$193K	$1M	$924K	$796K	-$2M
Net Income	$9K	$947K	$3M	$2M	-$5M
Net Margin	0.0%	2.3%	5.9%	3.7%	-12.6%
EPS (Diluted)	$0.00	$0.08	$0.25	$0.16	$-0.41
EBITDA	$3M	$6M	$7M	$6M	-$3M
Shares Outstanding	13M	13M	13M	13M	13M

Line Item	FY2021 Q4	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2
Revenue	$23M	$23M	$30M	$27M	$26M	$18M	$23M	$19M
Cost of Revenue	$13M	$14M	$18M	$16M	$14M	$13M	$14M	$11M
Gross Profit	$10M	$9M	$12M	$11M	$12M	$5M	$8M	$8M
Gross Margin	42.1%	38.6%	41.2%	39.6%	46.1%	29.1%	36.8%	41.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$7M	$8M	$9M	$10M	$9M	$11M	$8M	$9M
Operating Expenses	$7M	$8M	$9M	$10M	$9M	$11M	$9M	$9M
Operating Income	$2M	$994K	$3M	$905K	$3M	-$6M	-$198K	-$973K
Operating Margin	9.8%	4.4%	9.8%	3.4%	12.1%	-30.5%	-0.9%	-5.1%
Interest Expense	$354K	$368K	$360K	$345K	$332K	$326K	$305K	$397K
Income Before Tax	$2M	$591K	$3M	$822K	$2M	-$6M	-$549K	-$3M
Tax Expense	$514K	$132K	$792K	$209K	$587K	-$2M	$209K	-$634K
Net Income	$1M	$459K	$3M	$613K	$1M	-$4M	-$758K	-$2M
Net Margin	4.8%	2.0%	8.9%	2.3%	5.3%	-24.1%	-3.3%	-10.1%
EPS (Diluted)	$0.09	$0.04	$0.21	$0.05	$0.11	$-0.35	$-0.06	$-0.15
EBITDA	$3M	$2M	$5M	$2M	$4M	-$5M	$1M	-$645K
Shares Outstanding	13M	13M	13M	13M	13M	13M	13M	13M

FIH.L LSE