£309.40 ($4.09)

-0.60 (-0.19%)

Weekly Expected Move ±6.6%

£269 £289 £310 £331 £351

LSE · Basic Materials · Other Precious Metals · Tech Score Buy · Power 71 · £547.4M mcap · 101M float · 0.079% daily turnover

Analysis Technicals Weather Peers

Revenue

$143M -2.3% ▼

5Y CAGR: +11.6%

Gross Profit

$51M -1.1% ▼

5Y CAGR: +8.8%

Operating Income

$17M -27.5% ▼

5Y CAGR: +4.0%

Net Income

$11M -25.5% ▼

5Y CAGR: +13.3%

EPS (Diluted)

$0.06 -23.8% ▼

5Y CAGR: +13.4%

EBITDA

$43M -19.2% ▼

5Y CAGR: +11.7%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$79M	$129M	$100M	$146M	$143M
YoY Growth	-3.9%	+62.9%	-22.4%	+46.0%	-2.3%
Cost of Revenue	$46M	$70M	$62M	$94M	$91M
Gross Profit	$33M	$58M	$38M	$52M	$51M
Gross Margin	41.3%	45.3%	38.2%	35.5%	35.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$18M	$21M	$23M	$28M	$34M
Operating Expenses	$18M	$21M	$23M	$28M	$34M
Operating Income	$15M	$37M	$16M	$24M	$17M
Operating Margin	19.2%	28.7%	15.6%	16.3%	12.1%
Interest Expense	$359K	$404K	$135K	$177K	$37K
Income Before Tax	$15M	$37M	$15M	$24M	$18M
Tax Expense	$6M	$11M	$8M	$9M	$7M
Net Income	$9M	$25M	$8M	$15M	$11M
Net Margin	11.3%	19.7%	7.7%	10.4%	8.0%
EPS (Diluted)	$0.05	$0.13	$0.04	$0.08	$0.06
EBITDA	$28M	$53M	$35M	$53M	$43M
Shares Outstanding	183M	188M	187M	191M	187M

Line Item	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$35M	$60M	$70M	$77M	$86M	$43M	$74M	$76M
Cost of Revenue	$19M	$37M	$48M	$46M	$47M	$22M	$39M	$34M
Gross Profit	$15M	$23M	$22M	$30M	$38M	$21M	$35M	$42M
Gross Margin	44.5%	38.2%	31.3%	39.3%	44.9%	49.0%	47.8%	55.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$10M	$13M	$13M	$15M	$19M	$6M	$18M	$14M
Operating Expenses	$10M	$13M	$13M	$15M	$19M	$6M	$18M	$14M
Operating Income	$5M	$10M	$9M	$15M	$20M	$15M	$17M	$28M
Operating Margin	15.8%	17.0%	13.1%	19.3%	22.9%	35.3%	23.3%	36.5%
Interest Expense	$0	$0	$0	$0	$0	$80K	$0	$29K
Income Before Tax	$5M	$10M	$10M	$15M	$20M	$15M	$18M	$28M
Tax Expense	$2M	$5M	$4M	$5M	$9M	$5M	$5M	$7M
Net Income	$3M	$5M	$5M	$10M	$11M	$10M	$13M	$21M
Net Margin	8.7%	7.8%	7.5%	13.1%	13.2%	23.7%	18.0%	27.1%
EPS (Diluted)	$0.02	$0.03	$0.03	$0.05	$0.06	$0.06	$0.07	$0.12
EBITDA	$13M	$23M	$24M	$28M	$34M	$16M	$28M	$36M
Shares Outstanding	188M	187M	188M	194M	191M	184M	181M	176M

GFM.L LSE