Likewise Group plc
LIKE.L · LSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | £149,794 | £139,538 | £123,643 | £60,491 |
| % Growth | 7.3% | 12.9% | 104.4% | – |
| Cost of Goods Sold | £103,778 | £97,306 | £87,172 | £42,350 |
| Gross Profit | £46,016 | £42,232 | £36,470 | £18,140 |
| % Margin | 30.7% | 30.3% | 29.5% | 30% |
| R&D Expenses | £0 | £0 | £0 | £0 |
| G&A Expenses | £25,034 | £22,482 | £18,970 | £11,062 |
| SG&A Expenses | £44,146 | £40,471 | £36,008 | £18,112 |
| Sales & Mktg Exp. | £19,112 | £17,989 | £17,039 | £7,050 |
| Other Operating Expenses | £0 | £266 | £0 | -£212 |
| Operating Expenses | £44,146 | £40,737 | £36,008 | £17,900 |
| Operating Income | £1,870 | £1,494 | £224 | £198 |
| % Margin | 1.2% | 1.1% | 0.2% | 0.3% |
| Other Income/Exp. Net | -£1,844 | -£1,306 | -£1,638 | -£425 |
| Pre-Tax Income | £25 | £188 | -£1,414 | -£227 |
| Tax Expense | -£749 | -£656 | -£578 | -£81 |
| Net Income | £775 | £844 | -£836 | -£145 |
| % Margin | 0.5% | 0.6% | -0.7% | -0.2% |
| EPS | 0.003 | 0.004 | -0.004 | -0.001 |
| % Growth | -8.6% | 200% | -337.5% | – |
| EPS Diluted | 0.003 | 0.003 | -0.004 | -0.001 |
| Weighted Avg Shares Out | 245,581 | 243,884 | 241,979 | 192,374 |
| Weighted Avg Shares Out Dil | 252,415 | 251,198 | 241,979 | 192,374 |
| Supplemental Information | – | – | – | – |
| Interest Income | £24 | £52 | £5 | £0 |
| Interest Expense | £1,850 | £1,488 | £797 | £425 |
| Depreciation & Amortization | £5,514 | £4,925 | £3,633 | £2,122 |
| EBITDA | £7,389 | £6,601 | £3,016 | £2,320 |
| % Margin | 4.9% | 4.7% | 2.4% | 3.8% |