Judges Scientific plc (AIM:JDG)

Judges Scientific Income Statement

Financials in millions GBP. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	133.6	136.1	113.2	91.29	79.87
Revenue Growth (YoY)	-1.84%	20.23%	24.00%	14.30%	-3.19%
Cost of Revenue	42.9	42.5	36.9	33.88	31.33
Gross Profit	90.7	93.6	76.3	57.41	48.54
Selling, General & Admin	59.7	56.3	44.3	37.36	33.53
Other Operating Expenses	-	-	-0.1	0.09	0.06
Operating Expenses	73.5	71.7	55.2	42.2	38.63
Operating Income	17.2	21.9	21.1	15.21	9.91
Interest Expense	-4.1	-4.7	0.2	-0.71	-0.65
Interest & Investment Income	0.4	0.4	0.2	0	0.01
Other Non Operating Income (Expenses)	-0.1	-	0.1	0.19	-0.07
EBT Excluding Unusual Items	13.4	17.6	21.6	14.69	9.19
Merger & Restructuring Charges	-0.3	-0.2	-3	0.02	-0.56
Other Unusual Items	-0.1	-4	-2.6	0.16	0.84
Pretax Income	13	13.4	16	14.86	9.47
Income Tax Expense	2.2	3.5	3.2	1.96	0.83
Earnings From Continuing Operations	10.8	9.9	12.8	12.9	8.65
Minority Interest in Earnings	-0.4	-0.4	-0.3	-0.22	-0.43
Net Income	10.4	9.5	12.5	12.68	8.22
Net Income to Common	10.4	9.5	12.5	12.68	8.22
Net Income Growth	9.47%	-24.00%	-1.44%	54.28%	-27.78%
Shares Outstanding (Basic)	7	7	6	6	6
Shares Outstanding (Diluted)	7	7	6	6	6
Shares Change (YoY)	1.90%	3.00%	0.46%	0.18%	0.88%
EPS (Basic)	1.57	1.46	1.97	2.01	1.31
EPS (Diluted)	1.54	1.43	1.94	1.98	1.29
EPS Growth	7.46%	-25.84%	-2.37%	54.00%	-28.42%
Free Cash Flow	23.5	21.8	15.5	14.75	10.98
Free Cash Flow Per Share	3.48	3.29	2.41	2.31	1.72
Dividend Per Share	1.045	0.950	0.810	0.660	0.550
Dividend Growth	10.00%	17.28%	22.73%	20.00%	10.00%
Gross Margin	67.89%	68.77%	67.40%	62.89%	60.77%
Operating Margin	12.87%	16.09%	18.64%	16.66%	12.40%
Profit Margin	7.78%	6.98%	11.04%	13.89%	10.29%
Free Cash Flow Margin	17.59%	16.02%	13.69%	16.15%	13.75%
EBITDA	28.8	35.6	30.9	18.88	14.01
EBITDA Margin	21.56%	26.16%	27.30%	20.69%	17.54%
D&A For EBITDA	11.6	13.7	9.8	3.68	4.11
EBIT	17.2	21.9	21.1	15.21	9.91
EBIT Margin	12.87%	16.09%	18.64%	16.66%	12.40%
Effective Tax Rate	16.92%	26.12%	20.00%	13.16%	8.71%

Updated Mar 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.