Also trades as: POLY.ME (MCX) · $vol 3M · AUCOY (OTC) · $vol 0M · POYYF (OTC) · $vol 0M

£215.00

Last traded 2023-08-25 — delisted

LSE · Basic Materials · Other Precious Metals · £1.0B mcap · 376M float · 0.357% daily turnover

Analysis Technicals Weather Peers

Revenue

$3.0B +8.0% ▲

5Y CAGR: +12.1%

Gross Profit

$1.6B +41.0% ▲

5Y CAGR: +16.3%

Operating Income

$1.0B +65.1% ▲

5Y CAGR: +14.9%

Net Income

$528M +283.3% ▲

5Y CAGR: +8.3%

EPS (Diluted)

$1.11 +282.0% ▲

5Y CAGR: +7.0%

EBITDA

$1.3B +38.2% ▲

5Y CAGR: +13.4%

View Full Income Statement

Line Item	FY2019	FY2020	FY2021	FY2022	FY2023
Revenue	$2.2B	$2.9B	$2.9B	$2.8B	$3.0B
YoY Growth	+31.4%	+27.8%	+0.9%	-3.1%	+8.0%
Cost of Revenue	$1.2B	$1.1B	$1.3B	$1.7B	$1.5B
Gross Profit	$1.0B	$1.7B	$1.6B	$1.1B	$1.6B
Gross Margin	46.6%	60.6%	54.8%	39.7%	51.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$25M	$23M	$31M	$45M	$41M
Operating Expenses	$249M	$276M	$367M	$453M	$391M
Operating Income	$795M	$1.5B	$1.2B	$634M	$1.0B
Operating Margin	35.5%	50.9%	41.8%	22.6%	34.6%
Interest Expense	$81M	$70M	$66M	$119M	$162M
Income Before Tax	$618M	$1.4B	$1.2B	-$332M	$843M
Tax Expense	$135M	$319M	$257M	-$44M	$315M
Net Income	$480M	$1.1B	$904M	-$288M	$528M
Net Margin	21.4%	37.2%	31.3%	-10.3%	17.5%
EPS (Diluted)	$1.01	$2.22	$1.88	$-0.61	$1.11
EBITDA	$958M	$1.7B	$1.4B	$916M	$1.3B
Shares Outstanding	476M	478M	480M	474M	474M

Line Item	FY2020 Q4	FY2021 Q2	FY2021 Q4	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2
Revenue	$1.7B	$1.3B	$1.6B	$1.0B	$1.8B	$1.3B	$1.7B	$704M
Cost of Revenue	$553M	$477M	$654M	$454M	$1.0B	$622M	$680M	$315M
Gross Profit	$1.2B	$797M	$962M	$594M	$717M	$693M	$1.0B	$389M
Gross Margin	68.0%	62.6%	59.5%	56.7%	40.9%	52.7%	60.2%	55.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$124M	$135M	$163M	$179M	$194M	$163M	$146M	$37M
Operating Expenses	$237M	$250M	$301M	$911M	$639M	$405M	$389M	$97M
Operating Income	$957M	$549M	$679M	$306M	-$346M	$402M	$641M	$292M
Operating Margin	55.3%	43.1%	42.0%	29.2%	-19.7%	30.6%	37.5%	41.5%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$910M	$521M	$640M	-$348M	$16M	$235M	$608M	$287M
Tax Expense	$220M	$102M	$155M	-$27M	-$17M	$45M	$270M	$49M
Net Income	$690M	$419M	$485M	-$321M	$33M	$190M	$338M	-$1.8B
Net Margin	39.9%	32.9%	30.0%	-30.6%	1.9%	14.4%	19.8%	-256.7%
EPS (Diluted)	$1.44	$0.88	$1.02	$-0.68	$0.07	$0.40	$0.72	$-3.81
EBITDA	$1.1B	$644M	$796M	$394M	$602M	$306M	$881M	$374M
Shares Outstanding	479M	481M	479M	474M	474M	474M	474M	474M

POLY.L LSE