Calculus VCT plc

LSE:CLC.LFinancial Services

——At close · Market cap —

CLC.L · Income statement · TradingHolo

GBP millions	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	YoY
Revenue	(0.3)	0.5	2.2	1.0	0.5	1.6	+254.3%
Cost of revenue	0.3	0.3	0.4	0.6	0.4	0.0	−100.0%
Gross profit	(0.6)	0.2	1.8	0.4	0.0	1.6	+5635.7%
Research & development	(0.0)	0.0	0.0	0.0	0.0	0.0	—
Selling, general & administrative	0.2	0.3	0.3	0.3	0.9	0.3	−66.8%
Selling & marketing	0.0	0.0	0.0	0.0	0.3	0.0	−100.0%
Operating expenses	0.2	0.3	0.3	0.3	0.9	0.3	−66.8%
Operating income	(0.6)	0.3	1.9	0.6	(0.5)	1.3	+361.6%
Interest expense	0.0	0.0	0.0	0.0	0.0	0.0	—
Interest income	0.2	0.2	0.1	0.3	0.0	0.7	—
Other income / expense	(0.0)	(0.0)	0.0	0.0	0.0	0.0	—
Pre-tax income	(0.6)	0.3	1.9	0.6	(0.5)	1.3	+361.6%
Income tax	0.0	0.3	0.0	0.0	0.0	0.0	—
Net income	(0.6)	0.3	1.9	0.6	(0.5)	1.3	+361.6%
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)	(0.03)	0.01	0.05	0.01	(0.01)	0.02	+319.5%
EPS, diluted (per share)	(0.03)	0.01	0.05	0.01	(0.01)	0.02	+319.5%
EBITDA	0.0	0.3	1.9	0.6	0.0	1.3	—
Depreciation & amortization	0.6	0.0	0.0	0.0	0.5	0.0	−100.0%
Weighted average shares (shares)	21,728,528	28,735,205	40,338,036	49,887,243	60,239,814	71,592,127	+18.8%
Weighted average diluted shares (shares)	21,728,528	28,735,205	40,338,036	49,887,243	60,236,611	71,592,127	+18.9%
Gross margin	182.2%	41.5%	80.2%	41.8%	6.2%	100.0%	+93.8 pts
Operating margin	174.5%	51.2%	88.3%	66.9%	−109.0%	80.4%	+189.4 pts
Net margin	174.5%	51.2%	88.3%	66.9%	−109.0%	80.4%	+189.4 pts

GBP millionsUpdated 31 Mar 2025 ·

ⓘ

Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.