FRP
COM:FRPADVISORY
FRP Advisory
- Stock
Last Close
156.00
25/11 09:22
Market Cap
3.00M
Beta: -
Volume Today
26.38K
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Jan '17 | Mar '17 | Jun '17 | Jan '18 | Mar '18 | Jun '18 | Oct '18 | Jan '19 | Mar '19 | Jun '19 | Oct '19 | Jan '20 | Mar '20 | Jun '20 | Sep '20 | Apr '21 | Jul '21 | Oct '21 | Jan '22 | Apr '22 | Oct '22 | Apr '23 | Oct '23 | Apr '24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 10.04M - | 10.04M 0% | 10.04M 0% | 13.07M 30.26% | 13.07M 0% | 13.07M 0% | 25.97M 98.66% | 13.58M 47.72% | 13.58M 0% | 13.58M 0% | 31.36M 130.95% | 15.80M 49.62% | 15.80M 0% | 15.80M 0% | 15.80M 0% | 43.11M 172.92% | 22.34M 48.19% | 22.34M 0% | 25.24M 13.02% | 25.29M 0.17% | 49.40M 95.36% | 54.60M 10.53% | 58.70M 7.51% | 69.50M 18.40% | |
cost of revenue | 7.81M - | 24.96M - | 25.35M - | 14.47M 42.90% | 14.47M 0% | 14.93M 3.14% | 14.93M 0.03% | 32.30M 116.34% | 33M - | 18.60M 43.64% | |||||||||||||||
gross profit | 10.04M - | 10.04M 0% | 10.04M 0% | 13.07M 30.26% | 13.07M 0% | 13.07M 0% | 18.16M 38.95% | 13.58M 25.25% | 13.58M 0% | 13.58M 0% | 6.40M 52.88% | 15.80M 146.90% | 15.80M 0% | 15.80M 0% | 15.80M 0% | 17.77M 12.47% | 7.86M 55.74% | 7.86M 0% | 10.32M 31.21% | 10.36M 0.39% | 17.10M 65.11% | 54.60M 219.30% | 25.70M 52.93% | 50.90M 98.05% | |
selling and marketing expenses | |||||||||||||||||||||||||
general and administrative expenses | 3.95M - | ||||||||||||||||||||||||
selling general and administrative expenses | 2.20M - | 2.20M 0% | 2.20M 0% | 2.83M 28.75% | 2.83M 0% | 2.83M 0% | 3.95M 39.38% | 3.16M 19.87% | 3.16M 0% | 3.16M 0% | 3.52M - | 3.52M 0% | 3.52M 0% | 3.52M 0% | 1.50M - | ||||||||||
research and development expenses | |||||||||||||||||||||||||
other expenses | -15.54M - | -32.75M - | -42.30M - | -43.10M 1.89% | -45.50M 5.57% | 0.26 100.00% | |||||||||||||||||||
cost and expenses | 5.05M - | 5.05M 0% | 5.05M 0% | 6.48M 28.44% | 6.48M 0% | 6.48M 0% | 17.83M 175.08% | 7.45M 58.24% | 7.45M 0% | 7.45M 0% | 16.18M 117.26% | 14.53M 10.14% | 14.53M 0% | 14.53M 0% | 14.53M 0% | 33.53M 130.73% | 9.52M 71.61% | 9.52M 0% | 9.50M 0.20% | 9.46M 0.49% | 43.50M 360.07% | 44.40M 2.07% | 46.80M 5.41% | 20.10M 57.05% | |
operating expenses | 2.20M - | 2.20M 0% | 2.20M 0% | 2.83M 28.75% | 2.83M 0% | 2.83M 0% | 10.02M 253.81% | 3.16M 68.43% | 3.16M 0% | 3.16M 0% | 15.54M 391.44% | 3.52M 77.34% | 3.52M 0% | 3.52M 0% | 3.52M 0% | 32.75M 829.94% | 4.95M 84.88% | 4.95M 0% | 5.42M 9.56% | 5.47M 0.94% | 42.30M 672.60% | 43.10M 1.89% | 45.50M 5.57% | 1.50M 96.70% | |
interest expense | 82K - | 82K 0% | 82K 0% | 77.50K 5.49% | 77.50K 0% | 77.50K 0% | 56K 27.74% | 64.25K 14.73% | 64.25K 0% | 64.25K 0% | 159K 147.47% | 44.25K 72.17% | 44.25K 0% | 44.25K 0% | 44.25K 0% | 104K 135.03% | 87.50K 15.87% | 87.50K 0% | 160K 82.86% | 165K 3.13% | 300K 81.82% | 300K 0% | 600K 100% | ||
ebitda | 5.25M - | 5.25M 0% | 5.25M 0% | 6.90M 31.26% | 6.90M 0% | 6.90M 0% | 8.40M 21.87% | 6.47M 23.07% | 6.47M 0% | 6.47M 0% | 15.81M 144.59% | 1.11M 92.98% | 1.11M 0% | 1.11M 0% | 1.11M 0% | 10.37M 833.36% | 3.40M 67.23% | 3.40M 0% | 5.20M 53.02% | 5.18M 0.31% | 7.10M 37.01% | 11.50M 61.97% | 13.20M 14.78% | 5.20M 60.61% | |
operating income | 4.99M - | 4.99M 0% | 4.99M 0% | 6.59M 32.11% | 6.59M 0% | 6.59M 0% | 8.15M 23.55% | 6.13M 24.71% | 6.13M 0% | 6.13M 0% | 15.18M 147.56% | 1.26M 91.68% | 1.26M 0% | 1.26M 0% | 1.26M 0% | 9.58M 658.65% | 2.91M 69.59% | 2.91M 0% | 4.89M 68% | 4.98M 1.82% | 5.90M 18.43% | 10.20M 72.88% | 11.90M 16.67% | 13.20M 10.92% | |
depreciation and amortization | 260K - | 260K 0% | 260K 0% | 301.50K 15.96% | 301.50K 0% | 301.50K 0% | 259K 14.10% | 331.25K 27.90% | 331.25K 0% | 331.25K 0% | 632K 90.79% | 339.75K 46.24% | 339.75K 0% | 339.75K 0% | 339.75K 0% | 787K 131.64% | 484.50K 38.44% | 484.50K 0% | 305K 37.05% | 200K 34.43% | 1.20M 500% | 1.30M 8.33% | 1.30M 0% | 18.40M 1,315.38% | |
total other income expenses net | -78.50K - | -78.50K 0% | -78.50K 0% | -75.50K 3.82% | -75.50K 0% | -75.50K 0% | -112K 48.34% | -62.50K 44.20% | -62.50K 0% | -62.50K 0% | -159K 154.40% | -536K 237.11% | -536K 0% | -536K 0% | -536K 0% | -105K 80.41% | -87.50K 16.67% | -87.50K 0% | -160K 82.86% | -265K 65.63% | -500K 88.68% | -400K - | |||
income before tax | 4.91M - | 4.91M 0% | 4.91M 0% | 6.52M 32.68% | 6.52M 0% | 6.52M 0% | 8.03M 23.26% | 6.07M 24.44% | 6.07M 0% | 6.07M 0% | 15.02M 147.49% | 726.50K 95.16% | 726.50K 0% | 726.50K 0% | 726.50K 0% | 9.47M 1,203.92% | 2.83M 70.18% | 2.83M 0% | 4.73M 67.54% | 4.72M 0.34% | 5.40M 14.48% | 10.20M 88.89% | 11.50M 12.75% | ||
income tax expense | 250 - | 250 0% | 250 0% | 2K 700% | 2K 0% | 2K 0% | 1K - | 1K 0% | 1K 0% | 4.16M 416,000% | 207.25K 95.02% | 207.25K 0% | 207.25K 0% | 207.25K 0% | 1.81M 771.41% | 591.50K 67.25% | 591.50K 0% | 1.01M 70.92% | 1.01M 0.49% | -300K 129.82% | 3.20M 1,166.67% | 2.70M 15.63% | |||
net income | 4.91M - | 4.91M 0% | 4.91M 0% | 6.52M 32.65% | 6.52M 0% | 6.52M 0% | 8.03M 23.30% | 6.07M 24.45% | 6.07M 0% | 6.07M 0% | 10.86M 78.98% | 519.25K 95.22% | 519.25K 0% | 519.25K 0% | 519.25K 0% | 7.67M 1,376.55% | 2.23M 70.87% | 2.23M 0% | 3.72M 66.64% | 3.71M 0.30% | 5.70M 53.60% | 7M 22.81% | 8.80M 25.71% | ||
weighted average shs out | 237.50M - | 237.50M 0% | 237.50M 0% | 237.50M 0% | 237.50M 0% | 237.50M 0% | 237.50M - | 237.50M 0% | 237.50M 0% | 218.75M 7.89% | 237.50M 8.57% | 237.50M 0% | 237.50M 0% | 237.50M 0% | 224.44M 5.50% | 243.19M 8.36% | 243.19M 0% | 243.20M 0.00% | 243.20M 0.00% | 235.72M 3.08% | 241.54M 2.47% | 234.02M 3.12% | 238.45M 1.90% | ||
weighted average shs out dil | 237.50M - | 237.50M 0% | 237.50M 0% | 237.50M 0% | 237.50M 0% | 237.50M 0% | 237.50M - | 237.50M 0% | 237.50M 0% | 218.75M 7.89% | 237.50M 8.57% | 237.50M 0% | 237.50M 0% | 237.50M 0% | 224.44M 5.50% | 243.19M 8.35% | 243.19M 0% | 243.19M 0% | 243.19M 0% | 235.72M 3.07% | 241.54M 2.47% | 241.84M 0.12% | 240.80M 0.43% | ||
eps | 0.02 - | 0.02 0% | 0.02 0% | 0.03 32.37% | 0.03 0% | 0.03 0% | 0 100% | 0.03 Infinity% | 0.03 0% | 0.03 0% | 0.05 94.14% | 0.00 95.57% | 0.00 0% | 0.00 0% | 0.00 0% | 0.03 1,454.55% | 0.01 73.10% | 0.01 0% | 0.02 66.30% | 0.02 0% | 0.02 58.17% | 0.03 19.83% | 0.04 25.52% | 0 100% | |
epsdiluted | 0.02 - | 0.02 0% | 0.02 0% | 0.03 32.37% | 0.03 0% | 0.03 0% | 0 100% | 0.03 Infinity% | 0.03 0% | 0.03 0% | 0.05 94.14% | 0.00 95.57% | 0.00 0% | 0.00 0% | 0.00 0% | 0.03 1,454.55% | 0.01 73.10% | 0.01 0% | 0.02 66.30% | 0.02 0% | 0.02 58.17% | 0.03 19.83% | 0.04 25.52% | 0 100% |
All numbers in GBP (except ratios and percentages)