Markets › LSE › EVPL.L

Everplay Group Plc

LSE:EVPL.LTechnologyFTSE:AIM1FTSE:AIM5

£4.36−1.69%At closeAt close · Tue 20 Oct · ≈ AED 21.29 · Market cap $842.02M · Next earnings Wed 31 Mar

GBP millions	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025	YoY
Revenue	83.0	90.5	142.3	159.1	166.6	166.0	−0.4%
Cost of revenue	43.8	45.0	72.7	89.5	92.5	105.6	+14.2%
Gross profit	39.1	45.5	69.6	69.6	74.1	60.4	−18.6%
Research & development	4.0	5.3	9.3	23.8	13.5	0.0	−100.0%
Selling, general & administrative	11.1	11.1	24.7	26.6	41.0	28.5	−30.4%
Selling & marketing	0.0	0.0	0.0	0.0	0.0	0.0	—
Operating expenses	13.0	16.3	37.4	69.6	50.2	25.9	−48.4%
Operating income	26.2	29.2	32.3	0.0	23.9	34.5	+43.9%
Interest expense	0.0	0.1	2.5	1.3	0.2	0.8	+222.5%
Interest income	0.1	0.0	0.0	0.3	1.7	2.0	+19.6%
Other income / expense	0.1	(0.1)	(3.6)	(1.1)	1.4	2.0	+48.6%
Pre-tax income	26.2	29.1	28.7	(1.1)	25.3	36.6	+44.5%
Income tax	4.3	5.4	5.2	2.7	5.1	9.3	+82.1%
Net income	21.9	23.7	23.5	(3.7)	20.2	27.2	+34.9%
Discontinued operations	0.0	0.0	0.0	0.0	0.0	0.0	—
Other net income adjustments	0.0	0.0	0.0	0.0	0.0	0.0	—
EPS, basic (per share)	0.17	0.18	0.16	(0.03)	0.14	0.19	+35.7%
EPS, diluted (per share)	0.17	0.18	0.16	(0.03)	0.14	0.19	+35.7%
EBITDA	28.5	32.7	41.3	36.3	40.8	64.4	+57.8%
Depreciation & amortization	2.2	3.4	7.3	8.1	7.6	29.9	+295.4%
Weighted average shares (shares)	129,398,375	130,002,844	142,644,403	143,809,466	144,215,315	144,058,825	−0.1%
Weighted average diluted shares (shares)	130,607,624	130,146,649	143,247,940	144,005,551	144,250,472	144,687,535	+0.3%
Gross margin	47.2%	50.3%	48.9%	43.8%	44.5%	36.4%	−8.1 pts
Operating margin	31.5%	32.3%	22.7%	0.0%	14.4%	20.8%	+6.4 pts
Net margin	26.4%	26.2%	16.5%	−2.4%	12.1%	16.4%	+4.3 pts