Also trades as: NHLPF (OTC) · $vol 0M

£38.80 ($0.51)

-0.30 (-0.77%)

Weekly Expected Move ±5.8%

£34 £37 £39 £41 £43

LSE · Communication Services · Advertising Agencies · Tech Score Buy · Power 72 · £18.8M mcap · 40M float · 0.190% daily turnover

Analysis Technicals Weather Peers

Revenue

$39M -8.0% ▼

5Y CAGR: -5.4%

Gross Profit

$18M -1.8% ▼

5Y CAGR: -3.9%

Operating Income

$4M -4.3% ▼

5Y CAGR: -17.7%

Net Income

-$39M -10331.8% ▼

EPS (Diluted)

$-0.83 -10222.0% ▼

EBITDA

-$37M -1206.4% ▼

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$41M	$39M	$41M	$42M	$39M
YoY Growth	-20.3%	-4.7%	+6.4%	+1.9%	-8.0%
Cost of Revenue	$24M	$23M	$25M	$23M	$20M
Gross Profit	$17M	$16M	$16M	$19M	$18M
Gross Margin	42.4%	40.9%	39.1%	44.4%	47.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$11M	$12M	$11M	$13M	$14M
Operating Expenses	$11M	$12M	$11M	$15M	$14M
Operating Income	$4M	$4M	$5M	$4M	$4M
Operating Margin	10.5%	10.7%	11.5%	9.8%	10.2%
Interest Expense	$585K	$555K	$713K	$1M	$958K
Income Before Tax	$4M	$4M	$4M	$3M	-$37M
Tax Expense	$2K	$79K	$184K	$265K	$195K
Net Income	-$225K	$156K	$385K	$384K	-$39M
Net Margin	-0.6%	0.4%	0.9%	0.9%	-101.2%
EPS (Diluted)	$-0.00	$0.00	$0.01	$0.01	$-0.83
EBITDA	$6M	$6M	$6M	$3M	-$37M
Shares Outstanding	46M	46M	46M	47M	47M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$21M	$21M	$21M	$19M	$19M	$19M	$21M	$18M
Cost of Revenue	$12M	$13M	$11M	$10M	$11M	$10M	$10M	$9M
Gross Profit	$8M	$8M	$10M	$9M	$9M	$10M	$11M	$10M
Gross Margin	40.1%	38.8%	46.1%	47.0%	44.0%	49.9%	51.2%	53.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$6M	$6M	$6M	$7M	$6M	$6M	$7M	$6M
Operating Expenses	$6M	$6M	$7M	$7M	$6M	$7M	$7M	$6M
Operating Income	$3M	$2M	$2M	$2M	$2M	$3M	$4M	$3M
Operating Margin	12.1%	8.7%	10.8%	9.4%	11.0%	15.5%	19.8%	18.3%
Interest Expense	$406K	$560K	$561K	$505K	$453K	$334K	$309K	$210K
Income Before Tax	$2M	$1M	$2M	$1M	-$39M	$3M	$4M	$3M
Tax Expense	$136K	$45K	$220K	$168K	$27K	$520K	$609K	$606K
Net Income	$383K	-$88K	$472K	$333K	-$40M	$1M	$2M	$2M
Net Margin	1.9%	-0.4%	2.2%	1.7%	-204.1%	7.4%	8.8%	9.6%
EPS (Diluted)	$0.01	$-0.00	$0.01	$0.01	$-0.84	$0.03	$0.04	$0.04
EBITDA	$3M	$3M	$3M	$3M	-$37M	$3M	$4M	$3M
Shares Outstanding	46M	46M	52M	47M	47M	48M	48M	49M

NAH.L LSE