£20.00 ($0.26)

+0.40 (+2.04%)

Weekly Expected Move ±6.0%

£18 £19 £20 £21 £22

LSE · Basic Materials · Gold · Tech Score Strong Buy · Power 76 · £33.7M mcap · 170M float · 0.323% daily turnover

Analysis Technicals Weather Peers

Revenue

$57M -22.0% ▼

5Y CAGR: +18.0%

Gross Profit

$8M -36.6% ▼

5Y CAGR: +2.8%

Operating Income

$4M -62.6% ▼

5Y CAGR: -8.3%

Net Income

$1M -75.9% ▼

EPS (Diluted)

$0.01 -75.8% ▼

EBITDA

$3M -61.7% ▼

5Y CAGR: -15.1%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$35M	$43M	$42M	$73M	$57M
YoY Growth	+42.7%	+22.1%	-3.1%	+73.6%	-22.0%
Cost of Revenue	$29M	$34M	$35M	$60M	$49M
Gross Profit	$6M	$9M	$7M	$13M	$8M
Gross Margin	17.5%	21.9%	16.5%	17.7%	14.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$2M	$2M	$3M	$3M	$3M
Operating Expenses	$2M	$2M	$3M	$3M	$4M
Operating Income	$5M	$8M	$4M	$10M	$4M
Operating Margin	12.8%	17.7%	10.5%	13.4%	6.4%
Interest Expense	$366K	$656K	$1M	$2M	$2M
Income Before Tax	$4M	$6M	$3M	$6M	$2M
Tax Expense	$903K	$2M	$356K	$2M	$815K
Net Income	$2M	$4M	$3M	$4M	$1M
Net Margin	4.7%	8.2%	6.7%	5.8%	1.8%
EPS (Diluted)	$0.01	$0.02	$0.02	$0.02	$0.01
EBITDA	$5M	$7M	$5M	$8M	$3M
Shares Outstanding	171M	173M	170M	169M	169M

Line Item	FY2021 Q2	FY2021 Q4	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4
Revenue	$21M	$22M	$21M	$21M	$37M	$35M	$30M	$27M
Cost of Revenue	$17M	$16M	$17M	$18M	$33M	$27M	$25M	$23M
Gross Profit	$4M	$6M	$4M	$4M	$4M	$8M	$4M	$4M
Gross Margin	19.5%	26.7%	18.9%	16.6%	12.0%	23.7%	14.7%	14.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$822K	$2M	$1M	$2M	$2M	$2M	$2M	$3M
Operating Expenses	$822K	$2M	$1M	$2M	$2M	$2M	$2M	$3M
Operating Income	$3M	$4M	$3M	$2M	$3M	$7M	$3M	$1M
Operating Margin	15.6%	19.8%	13.7%	7.5%	7.9%	19.2%	8.6%	4.1%
Interest Expense	$329K	$2M	$210K	$390K	$913K	$909K	$397K	$1M
Income Before Tax	$3M	$3M	$2M	$935K	$2M	$4M	$2M	$145K
Tax Expense	$789K	$1M	$650K	-$294K	$455K	$1M	$348K	$467K
Net Income	$2M	$1M	$2M	$1M	$1M	$3M	$1M	-$392K
Net Margin	9.7%	6.8%	8.5%	5.0%	3.1%	8.6%	4.8%	-1.4%
EPS (Diluted)	$0.01	$0.01	$0.01	$0.01	$0.01	$0.02	$0.01	$-0.00
EBITDA	$4M	$5M	$3M	$2M	$3M	$6M	$3M	$609K
Shares Outstanding	174M	171M	170M	168M	168M	170M	169M	0

GDP.L LSE