£540.00 ($7.14)

+2.00 (+0.37%)

Weekly Expected Move ±2.0%

£519 £529 £540 £551 £561

LSE · Industrials · Security & Protection Services · Tech Score Buy · Power 63 · £95.4M mcap · 16M float · 0.402% daily turnover

Analysis Technicals Weather Peers

Revenue

$55M +11.0% ▲

5Y CAGR: +32.2%

Gross Profit

$21M +17.6% ▲

5Y CAGR: +31.4%

Operating Income

$6M +18.6% ▲

5Y CAGR: +74.6%

Net Income

$4M -8.1% ▼

5Y CAGR: +84.4%

EPS (Diluted)

$0.24 -7.7% ▼

5Y CAGR: +60.4%

EBITDA

$6M -13.2% ▼

5Y CAGR: +41.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$16M	$21M	$46M	$50M	$55M
YoY Growth	+14.6%	+35.5%	+118.2%	+7.5%	+11.0%
Cost of Revenue	$10M	$13M	$32M	$32M	$34M
Gross Profit	$6M	$8M	$14M	$18M	$21M
Gross Margin	38.6%	36.8%	31.0%	35.7%	37.8%
R&D Expenses	$325K	$798K	$630K	$614K	$0
SG&A Expenses	$6M	$7M	$10M	$13M	$15M
Operating Expenses	$5M	$7M	$10M	$13M	$15M
Operating Income	$585K	$1M	$4M	$5M	$6M
Operating Margin	3.8%	5.3%	8.6%	9.6%	10.3%
Interest Expense	$176K	$207K	$306K	$131K	$0
Income Before Tax	$409K	$906K	$4M	$5M	$6M
Tax Expense	$2K	$3K	$760K	$433K	$1M
Net Income	$407K	$903K	$3M	$5M	$4M
Net Margin	2.6%	4.3%	6.5%	9.1%	7.5%
EPS (Diluted)	$0.04	$0.10	$0.18	$0.26	$0.24
EBITDA	$1M	$2M	$5M	$7M	$6M
Shares Outstanding	9M	9M	17M	17M	17M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$12M	$22M	$24M	$26M	$24M	$25M	$30M	$38M
Cost of Revenue	$8M	$16M	$16M	$17M	$16M	$16M	$18M	$24M
Gross Profit	$4M	$6M	$8M	$9M	$8M	$9M	$12M	$14M
Gross Margin	34.7%	28.1%	32.6%	33.2%	34.2%	35.7%	39.4%	36.9%
R&D Expenses	$798K	$0	$1M	$0	$1M	$0	$0	$0
SG&A Expenses	$3M	$4M	$5M	$6M	$6M	$6M	$9M	$11M
Operating Expenses	$3M	$4M	$6M	$6M	$6M	$6M	$9M	$11M
Operating Income	$829K	$2M	$2M	$3M	$2M	$3M	$3M	$3M
Operating Margin	6.8%	8.7%	8.6%	10.6%	8.5%	10.4%	10.2%	7.8%
Interest Expense	$90K	$146K	$94K	$0	$0	$0	$0	$0
Income Before Tax	$739K	$2M	$2M	$3M	$2M	$3M	$3M	$3M
Tax Expense	$3K	$260K	$500K	$262K	$171K	$447K	$998K	$508K
Net Income	$736K	$1M	$2M	$3M	$2M	$2M	$2M	$2M
Net Margin	6.0%	6.4%	6.5%	9.8%	8.4%	9.1%	6.3%	6.5%
EPS (Diluted)	$0.08	$0.09	$0.09	$0.15	$0.12	$0.13	$0.11	$0.14
EBITDA	$1M	$2M	$3M	$4M	$3M	$3M	$4M	$4M
Shares Outstanding	9M	16M	17M	17M	17M	18M	17M	17M

JNEO.L LSE