System1 Group Statements
SY
System1 Group Income Statement
B
M
GBP (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
16.714
100
2.278
13.6
14.436
86.4
—
0
12.364
74
12.281
73.5
2.155
12.9
0.029
0.2
—
0
2.184
13.1
0.778
4.7
1.406
8.4
0.111
12.686
13.305
100
1.62
12.2
11.685
87.8
—
0
11.07
83.2
10.74
80.7
0.945
7.1
-0.02
-0.2
—
0
0.925
7
0.298
2.2
0.627
4.7
0.049
12.692
12.914
100
1.746
13.5
11.168
86.5
—
0
10.507
81.4
10.391
80.5
0.777
6
-0.052
-0.4
—
0
0.725
5.6
0.111
0.9
0.614
4.8
0.048
12.705
10.496
100
1.946
18.5
8.55
81.5
—
0
8.696
82.9
8.472
80.7
0.078
0.7
-0.084
-0.8
—
0
-0.006
-0.06
0.204
1.9
-0.21
-2.0008
-0.017
12.718
11.742
100
1.915
16.3
9.827
83.7
—
0
10.259
87.4
10.055
85.6
-0.228
-1.9
-0.08
-0.7
—
0
-0.308
-2.6
-0.132
-1.1
-0.176
-1.5
-0.014
12.92
12.355
100
1.983
16.1
10.372
83.9
—
0
9.124
73.8
9.039
73.2
1.333
10.8
-0.08
-0.6
—
0
1.253
10.1
0.122
1
1.131
9.2
0.088
12.819
12.705
100
2.114
16.6
10.591
83.4
—
0
8.678
68.3
8.026
63.2
2.565
20.2
-0.088
-0.7
—
0
2.477
19.5
0.914
7.2
1.563
12.3
0.123
12.681
10.133
100
1.572
15.5
8.561
84.5
—
0
8.839
87.2
8.839
87.2
-0.278
-2.7
-0.123
-1.2
—
0
-0.401
-4
-0.528
-5.2
0.127
1.3
0.01
12.633
11.75
100
1.738
14.8
10.012
85.2
—
0
11.058
94.1
11.058
94.1
-1.046
-8.9
-0.062
-0.5
—
0
-1.108
-9.4
0.013
0.1
-1.121
-9.5
-0.089
12.589
13.725
100
2.136
15.6
11.589
84.4
—
0
10.125
73.8
10.125
73.8
1.464
10.7
-0.06
-0.4
—
0
1.404
10.2
0.514
3.7
0.89
6.5
0.069
12.905
13.717
100
2.469
18
11.248
82
—
0
10.32
75.2
10.32
75.2
0.928
6.8
-0.065
-0.5
0.001
0.007
0.864
6.3
0.263
1.9
0.601
4.4
0.047
12.9
13.182
100
2.38
18.1
10.802
81.9
—
0
9.674
73.4
9.674
73.4
1.128
8.6
-0.072
-0.5
0.001
0.008
1.057
8
0.391
3
0.666
5.1
0.052
12.856
13.117
100
2.28
17.4
10.837
82.6
—
0
9.692
73.9
9.692
73.9
1.145
8.7
—
0
0.001
0.008
1.146
8.7
0.475
3.6
0.671
5.1
0.054
12.54
13.822
100
2.428
17.6
11.394
82.4
—
0
10.554
76.4
10.554
76.4
0.84
6.1
—
0
0.006
0.04
0.846
6.1
0.304
2.2
0.542
3.9
0.042
12.881
18.19
100
3.24
17.8
14.96
82.2
—
0
10.4
57.2
10.39
57.1
4.56
25.1
-0.01
-0.05
—
0
4.55
25
1.64
9
2.91
16
0.22
13.11
13.04
100
2.36
18.1
10.69
82
—
0
9.02
69.2
9.02
69.2
1.67
12.8
-0.02
-0.2
—
0
1.65
12.7
0.6
4.6
1.05
8.1
0.08
13.32
13.57
100
2.58
19
11
81.1
—
0
7.62
56.2
7.62
56.2
3.37
24.8
-0.01
-0.07
—
0
3.36
24.8
1.09
8
2.27
16.7
0.17
13.11
11.61
100
2.36
20.3
9.25
79.7
—
0
8.08
69.6
8.08
69.6
1.17
10.1
-0.04
-0.3
—
0
1.14
9.8
0.38
3.3
0.76
6.5
0.06
13.54
13.45
100
2.76
20.5
10.69
79.5
—
0
7.93
59
7.92
58.9
2.77
20.6
—
0
—
0
2.77
20.6
0.89
6.6
1.88
14
0.14
13.66
11.2
100
2.48
22.1
8.72
77.9
—
0
7.18
64.1
7.18
64.1
1.54
13.8
-0.02
-0.2
—
0
1.52
13.6
0.5
4.5
1.02
9.1
0.08
13.52
13.69
100
3.06
22.4
10.63
77.6
—
0
8.38
61.2
8.38
61.2
2.25
16.4
0.01
0.07
—
0
2.26
16.5
0.69
5
1.57
11.5
0.12
13.02
10.77
100
2.31
21.4
8.46
78.6
—
0
7.16
66.5
7.16
66.5
1.3
12.1
—
0
—
0
1.3
12.1
0.43
4
0.87
8.1
0.07
12.96
10.44
100
2.37
22.7
8.07
77.3
—
0
7.27
69.6
7.28
69.7
0.8
7.7
—
0
—
0
0.8
7.7
0.24
2.3
0.56
5.4
0.04
13.12
10.38
100
2.38
22.9
8
77.1
—
0
7.28
70.1
7.28
70.1
0.72
6.9
—
0
—
0
0.72
6.9
0.24
2.3
0.48
4.6
0.04
13.09
11.62
100
2.68
23.1
8.94
76.9
—
0
6.81
58.6
6.81
58.6
2.13
18.3
—
0
—
0
2.13
18.3
0.7
6
1.43
12.3
0.11
13.16
9.09
100
1.97
21.7
7.12
78.3
—
0
6.49
71.4
6.49
71.4
0.63
6.9
—
0
—
0
0.63
6.9
0.21
2.3
0.42
4.6
0.03
13.11
9.15
100
2.17
23.7
6.99
76.4
—
0
5.28
57.7
5.27
57.6
1.71
18.7
—
0
—
0
1.71
18.7
0.58
6.3
1.14
12.5
0.09
13.03
7.21
100
1.57
21.8
5.64
78.2
—
0
5.13
71.2
5.13
71.2
0.51
7.1
—
0
—
0
0.51
7.1
0.16
2.2
0.35
4.9
0.03
13.17
6.97
100
1.69
24.2
5.28
75.8
—
0
3.86
55.4
3.86
55.4
1.41
20.2
—
0
—
0
1.42
20.4
0.41
5.9
1
14.3
0.08
12.93
4.85
100
1.19
24.5
3.66
75.5
—
0
3.43
70.7
3.43
70.7
0.23
4.7
0.01
0.2
—
0
0.24
4.9
0.06
1.2
0.18
3.7
0.01
14
5.35
100
1.49
27.9
3.87
72.3
—
0
2.77
51.8
2.77
51.8
1.09
20.4
0.05
0.9
—
0
1.14
21.3
0.34
6.4
0.8
15
0.06
13.04
3.97
100
0.97
24.4
3
75.6
—
0
2.8
70.5
2.8
70.5
0.2
5
0.03
0.8
—
0
0.23
5.8
0.07
1.8
0.16
4
0.01
13.18
3.67
100
0.99
27
2.67
72.8
—
0
1.97
53.7
1.98
54
0.7
19.1
0.03
0.8
—
0
0.73
19.9
0.18
4.9
0.55
15
0.04
13.22
2.9
100
0.73
25.2
2.17
74.8
—
0
2.02
69.7
2.02
69.7
0.15
5.2
0.02
0.7
—
0
0.16
5.5
0.05
1.7
0.11
3.8
0.01
13.25
2.76
100
0.78
28.3
1.98
71.7
—
0
1.98
71.7
1.99
72.1
-0.01
-0.4
-0.01
-0.4
—
0
-0.02
-0.7
0.11
4
-0.1
-3.6
-0.01
12.55
1.85
100
0.41
22.2
1.44
77.8
—
0
1.31
70.8
1.31
70.8
0.13
7
-0.02
-1.08
—
0
0.11
5.9
0.05
2.7
0.06
3.2
0.01
12.55
1.57
100
0.32
20.4
1.25
79.6
—
0
1.2
76.4
1.2
76.4
0.05
3.2
-0.02
-1.3
—
0
0.03
1.9
—
0
0.03
1.9
—
12.55
1.37
100
0.33
24.1
1.04
75.9
—
0
1.06
77.4
1.06
77.4
-0.02
-1.5
-0.02
-1.5
—
0
-0.04
-2.9
—
0
-0.04
-2.9
—
12.55