Samuel Heath & Sons plc (AIM:HSM)

Samuel Heath & Sons Income Statement

Financials in millions GBP. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	14.77	15.24	14.72	14.02	11.54
Revenue Growth (YoY)	-3.07%	3.53%	5.01%	21.46%	-16.91%
Cost of Revenue	7.93	8.14	7.95	6.98	6.57
Gross Profit	6.84	7.1	6.77	7.04	4.97
Selling, General & Admin	5.87	6.29	5.78	5.03	4.63
Other Operating Expenses	-0.06	-0.02	-	-	-
Operating Expenses	5.81	6.27	5.78	5.03	4.63
Operating Income	1.03	0.83	0.99	2.01	0.34
Interest Expense	-	-0.01	-0	-0	-0
Interest & Investment Income	0.14	0.06	0.03	0	0
Currency Exchange Gain (Loss)	-	-	0.05	0.01	-0.02
EBT Excluding Unusual Items	1.16	0.88	1.07	2.02	0.32
Merger & Restructuring Charges	-	-	-	-	-0.25
Other Unusual Items	-	-	-	0.02	0.56
Pretax Income	1.16	0.88	1.07	2.03	0.62
Income Tax Expense	0.28	0.12	0.14	0.56	0.23
Net Income	0.89	0.77	0.93	1.47	0.39
Net Income to Common	0.89	0.77	0.93	1.47	0.39
Net Income Growth	15.63%	-17.51%	-36.75%	274.56%	-63.24%
Shares Outstanding (Basic)	3	3	3	3	3
Shares Outstanding (Diluted)	3	3	3	3	3
EPS (Basic)	0.35	0.30	0.37	0.58	0.16
EPS (Diluted)	0.35	0.30	0.37	0.58	0.16
EPS Growth	15.63%	-17.51%	-36.75%	274.55%	-63.24%
Free Cash Flow	1.18	-0.34	-0.8	1.35	0.78
Free Cash Flow Per Share	0.46	-0.13	-0.32	0.53	0.31
Dividend Per Share	0.131	0.131	0.131	0.131	0.069
Dividend Growth	-	-	-	90.00%	25.00%
Gross Margin	46.31%	46.60%	45.98%	50.23%	43.08%
Operating Margin	6.95%	5.46%	6.73%	14.31%	2.94%
Profit Margin	6.01%	5.04%	6.33%	10.50%	3.41%
Free Cash Flow Margin	7.96%	-2.23%	-5.44%	9.66%	6.79%
EBITDA	1.5	1.3	1.33	2.31	0.66
EBITDA Margin	10.18%	8.55%	9.02%	16.50%	5.69%
D&A For EBITDA	0.48	0.47	0.34	0.31	0.32
EBIT	1.03	0.83	0.99	2.01	0.34
EBIT Margin	6.95%	5.46%	6.73%	14.31%	2.94%
Effective Tax Rate	23.65%	13.12%	12.83%	27.49%	36.61%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.