Last 12 months · Jun-25 to May-26
GBPk · Xero actuals, group view, across the fiscal year start · hover a month for the same month last year, dots flag a change over 10% · click any figure
| GBPk | Jun-25 | Jul-25 | Aug-25 | Sep-25 | Oct-25 | Nov-25 | Dec-25 | Jan-26 | Feb-26 | Mar-26 | Apr-26 | May-26 | 12 months |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||
| Revenue | 628.8 | 637.4 | 656.0 | 638.4 | 636.6 | 664.4 | 660.6 | 674.7 | 675.2 | 700.5 | 693.4 | 713.9 | 7,979.8 |
| Revenue: Orbit Logistics | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total revenue | 628.8 | 637.4 | 656.0 | 638.4 | 636.6 | 664.4 | 660.6 | 674.7 | 675.2 | 700.5 | 693.4 | 713.9 | 7,979.8 |
| Revenue excl. Orbit Logistics | 628.8 | 637.4 | 656.0 | 638.4 | 636.6 | 664.4 | 660.6 | 674.7 | 675.2 | 700.5 | 693.4 | 713.9 | 7,979.8 |
| Cost of sales | |||||||||||||
| Direct costs | −89.5 | −86.7 | −89.2 | −93.8 | −95.1 | −91.0 | −94.8 | −96.6 | −96.6 | −99.1 | −97.4 | −102.1 | −1,132.0 |
| Direct costs: Orbit Logistics | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total cost of sales | −89.5 | −86.7 | −89.2 | −93.8 | −95.1 | −91.0 | −94.8 | −96.6 | −96.6 | −99.1 | −97.4 | −102.1 | −1,132.0 |
| Gross margin | 539.2 | 550.6 | 566.8 | 544.6 | 541.5 | 573.5 | 565.7 | 578.1 | 578.6 | 601.4 | 596.0 | 611.8 | 6,847.8 |
| Staff costs | |||||||||||||
| Sales staff | −212.2 | −212.7 | −215.3 | −215.1 | −216.8 | −217.0 | −217.2 | −218.3 | −217.6 | −217.6 | −218.6 | −218.7 | −2,597.0 |
| Technology staff | −331.9 | −337.1 | −337.6 | −338.3 | −336.9 | −341.5 | −343.1 | −348.2 | −345.8 | −351.9 | −349.2 | −351.9 | −4,113.2 |
| Total staff costs | −544.0 | −549.7 | −552.9 | −553.4 | −553.7 | −558.4 | −560.2 | −566.5 | −563.4 | −569.5 | −567.7 | −570.6 | −6,710.2 |
| Other operating costs | |||||||||||||
| Sales & marketing | −76.0 | −81.4 | −76.2 | −65.9 | −71.4 | −79.8 | −62.6 | −62.4 | −63.4 | −76.7 | −67.5 | −68.1 | −851.4 |
| Technology | −46.2 | −46.8 | −46.5 | −47.4 | −46.9 | −47.5 | −49.3 | −48.0 | −51.0 | −48.3 | −51.1 | −50.3 | −579.3 |
| Office & general | −13.8 | −43.8 | −35.0 | −46.8 | −36.2 | −56.2 | −14.1 | −44.1 | −35.0 | −46.9 | −36.0 | −56.1 | −464.1 |
| Total other operating costs | −136.0 | −171.9 | −157.7 | −160.0 | −154.6 | −183.5 | −126.1 | −154.4 | −149.4 | −171.8 | −154.6 | −174.5 | −1,894.7 |
| EBITDA | −140.8 | −171.0 | −143.8 | −168.9 | −166.7 | −168.5 | −120.5 | −142.9 | −134.3 | −139.9 | −126.4 | −133.4 | −1,757.1 |
| Below EBITDAC | |||||||||||||
| Exceptionals | −1.8 | −1.9 | −1.3 | −1.4 | −1.8 | −1.3 | −1.8 | −1.4 | −1.9 | −1.7 | −1.9 | −1.3 | −19.4 |
| Interest & depreciation | −9.0 | −9.0 | −9.0 | −9.0 | −9.0 | −9.0 | −9.0 | −9.0 | −9.0 | −9.0 | −9.0 | −9.0 | −108.0 |
| Total below ebitdac | −10.8 | −10.9 | −10.3 | −10.4 | −10.8 | −10.3 | −10.8 | −10.4 | −10.9 | −10.7 | −10.9 | −10.3 | −127.4 |
| Result before excluded items | −151.6 | −181.9 | −154.2 | −179.3 | −177.5 | −178.8 | −131.3 | −153.2 | −145.2 | −150.6 | −137.3 | −143.6 | −1,884.5 |
| Memo: Partner cross-sales, not in revenue or EBITDA | |||||||||||||
| Revenue: Partner cross-sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Direct costs: Partner cross-sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Last year is held from Apr-25 only, so the earlier months have no comparison and there is no prior 12-month total. Income is positive and costs negative.
Commentary · May-26
What explains the lines for May-26, group view. Lines with a comment show ✱ in the table above.
No comments for May-26 yet.