£8,850.00 ($117.15)

+75.00 (+0.85%)

Weekly Expected Move ±1.9%

£8344 £8509 £8675 £8841 £9006

LSE · Real Estate · Real Estate - Services · Tech Score Neutral · Power 62 · £338.2M mcap · 1M float · 0.017% daily turnover

Revenue

$72M -9.2% ▼

5Y CAGR: +2.1%

Gross Profit

$42M -12.9% ▼

5Y CAGR: +0.4%

Operating Income

$36M -12.5% ▼

5Y CAGR: +0.3%

Net Income

$23M -17.3% ▼

5Y CAGR: -3.7%

EPS (Diluted)

$6.03 -17.3% ▼

5Y CAGR: -3.6%

EBITDA

$36M -12.5% ▼

5Y CAGR: +0.2%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$66M	$66M	$74M	$79M	$72M
YoY Growth	+1.3%	+0.4%	+11.5%	+8.0%	-9.2%
Cost of Revenue	$23M	$25M	$33M	$31M	$30M
Gross Profit	$43M	$41M	$41M	$48M	$42M
Gross Margin	65.8%	61.9%	55.2%	61.0%	58.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$6M	$6M	$7M	$7M	$7M
Operating Expenses	$6M	$6M	$7M	$7M	$6M
Operating Income	$37M	$35M	$34M	$41M	$36M
Operating Margin	56.8%	52.5%	46.2%	52.1%	50.3%
Interest Expense	$675K	$298K	$1M	$4M	$5M
Income Before Tax	$38M	$35M	$33M	$38M	$31M
Tax Expense	$7M	$8M	$6M	$9M	$8M
Net Income	$31M	$27M	$26M	$28M	$23M
Net Margin	47.0%	40.7%	36.0%	35.8%	32.6%
EPS (Diluted)	$7.92	$6.89	$6.79	$7.29	$6.03
EBITDA	$37M	$35M	$34M	$41M	$36M
Shares Outstanding	4M	4M	4M	4M	4M

Line Item	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4
Revenue	$37M	$36M	$39M	$40M	$37M	$35M	$38M	$34M
Cost of Revenue	$16M	$17M	$15M	$16M	$14M	$16M	$17M	$16M
Gross Profit	$21M	$19M	$24M	$24M	$23M	$19M	$0	$18M
Gross Margin	57.2%	53.1%	61.8%	60.2%	61.6%	55.1%	0.0%	52.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$29K	$24K	$29K	$4M	$3M	$0	$0	$0
Operating Expenses	$3M	$4M	$3M	$4M	$3M	$3M	$0	$4M
Operating Income	$15M	$12M	$15M	$20M	$20M	$15M	$18M	$14M
Operating Margin	39.7%	32.2%	38.0%	49.9%	54.8%	43.5%	47.0%	41.2%
Interest Expense	$336K	$872K	$2M	$2M	$2M	$0	$0	$2M
Income Before Tax	$4	$3	$4	$18M	$18M	$13M	$16M	$12M
Tax Expense	$4	$3	$4	$4M	$5M	$3M	$4M	$3M
Net Income	$4M	$4M	$4M	$13M	$14M	$10M	$12M	$9M
Net Margin	10.5%	10.7%	9.9%	33.5%	36.2%	28.6%	30.8%	25.6%
EPS (Diluted)	$-336000.00	$-908000.00	$-1609000.00	$3.46	$3.48	$2.55	$2.99	$2.23
EBITDA	$19M	$15M	$22M	$20M	$20M	$15M	$18M	$13M
Shares Outstanding	4M	4M	4M	4M	4M	4M	4M	4M

MTVW.L LSE