Also trades as: JMSFF (OTC)

£415.00 ($5.48)

+3.00 (+0.73%)

Weekly Expected Move ±4.8%

£375 £395 £415 £435 £455

LSE · Industrials · Marine Shipping · Tech Score Strong Sell · Power 28 · £209.5M mcap · 38M float · 0.165% daily turnover

Revenue

$394M -9.9% ▼

5Y CAGR: -5.3%

Gross Profit

$128M -3.5% ▼

5Y CAGR: +6.3%

Operating Income

$18M -75.4% ▼

Net Income

-$4M -109.5% ▼

EPS (Diluted)

$-0.09 -109.7% ▼

EBITDA

$64M -43.2% ▼

5Y CAGR: +74.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$442M	$478M	$496M	$438M	$394M
YoY Growth	-14.6%	+8.1%	+3.8%	-11.8%	-9.9%
Cost of Revenue	$385M	$351M	$360M	$305M	$266M
Gross Profit	$104M	$127M	$136M	$133M	$128M
Gross Margin	23.4%	26.6%	27.4%	30.4%	32.6%
R&D Expenses	$6M	$2M	$1M	$0	$0
SG&A Expenses	$119M	$98M	$110M	$102M	$110M
Operating Expenses	$124M	$102M	$154M	$60M	$110M
Operating Income	-$21M	$25M	-$19M	$73M	$18M
Operating Margin	-4.7%	5.2%	-3.7%	16.7%	4.6%
Interest Expense	$8M	$11M	$24M	$21M	$16M
Income Before Tax	-$29M	$14M	-$40M	$54M	$4M
Tax Expense	-$800K	$6M	$11M	$8M	$9M
Net Income	-$28M	-$11M	-$62M	$46M	-$4M
Net Margin	-6.3%	-2.3%	-12.6%	10.6%	-1.1%
EPS (Diluted)	$-0.55	$-0.22	$-1.24	$0.90	$-0.09
EBITDA	$22M	$65M	$24M	$112M	$64M
Shares Outstanding	50M	50M	50M	52M	50M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$240M	$252M	$244M	$222M	$216M	$192M	$202M	$196M
Cost of Revenue	$168M	$186M	$174M	$156M	$149M	$131M	$135M	$131M
Gross Profit	$72M	$66M	$70M	$66M	$67M	$61M	$68M	$65M
Gross Margin	29.8%	26.0%	28.8%	29.8%	31.0%	31.6%	33.4%	33.1%
R&D Expenses	$0	$0	$1M	$0	$500K	$0	$0	$0
SG&A Expenses	$55M	$63M	$58M	$51M	$56M	$54M	$56M	$50M
Operating Expenses	$55M	$63M	$92M	$53M	$7M	$56M	$56M	$50M
Operating Income	$17M	$3M	-$22M	$13M	$12M	$5M	$11M	$15M
Operating Margin	6.9%	1.1%	-8.9%	5.7%	5.3%	2.5%	5.5%	7.6%
Interest Expense	$6M	$9M	$16M	$14M	$7M	$8M	$8M	$9M
Income Before Tax	$11M	-$5M	-$36M	-$700K	$54M	$1M	$3M	$2M
Tax Expense	$4M	-$1M	$12M	$1M	$6M	$4M	$5M	$3M
Net Income	-$13M	-$10M	-$53M	-$800K	$47M	-$2M	-$2M	-$900K
Net Margin	-5.4%	-3.8%	-21.6%	-0.4%	21.8%	-1.3%	-1.0%	-0.5%
EPS (Diluted)	$-0.26	$-0.19	$-1.05	$-0.02	$0.91	$-0.05	$-0.04	$-0.02
EBITDA	$38M	$25M	-$200K	$25M	$82M	$17M	$35M	$37M
Shares Outstanding	50M	50M	50M	50M	52M	50M	51M	50M

FSJ.L LSE