Judges Scientific Income Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	145.8	133.6	136.1	113.2	91.29
Revenue Growth (YoY)	9.13%	-1.84%	20.23%	24.00%	14.30%
Gross Profit	145.8	133.6	136.1	113.2	91.29
Other Operating Expenses	-	116.9	114.5	95	75.67
Total Operating Expenses	0	116.9	114.5	95	75.67
Operating Income	13.9	16.7	21.6	18.2	15.62
Interest Income	0.6	0.4	0.4	0.2	0
Interest Expense	-5.6	-4.1	-8.6	-2.4	-0.76
Total Non-Operating Income (Expense)	-5	-3.7	-8.2	-2.2	-0.76
Pretax Income	8.9	13	13.4	16	14.86
Provision for Income Taxes	2.9	2.2	3.5	3.2	1.96
Net Income	5.5	10.4	9.5	12.5	12.68
Minority Interest in Earnings	0.5	0.4	0.4	0.3	0.22
Net Income to Common	5.5	10.4	9.5	12.5	12.68
Net Income Growth	-47.12%	9.47%	-24.00%	-1.44%	54.28%
Shares Outstanding (Basic)	7	7	7	6	6
Shares Outstanding (Diluted)	7	7	7	6	6
Shares Change (YoY)	0.10%	1.90%	3.00%	0.46%	0.18%
EPS (Basic)	0.83	1.57	1.46	1.96	2.01
EPS (Diluted)	0.81	1.54	1.44	1.94	1.98
EPS Growth	-47.21%	7.46%	-25.84%	-2.37%	54.00%
Shares Outstanding	6.65	6.63	6.51	6.34	6.31
Free Cash Flow	24.2	23.5	21.8	15.5	14.75
Free Cash Flow Growth	2.98%	7.80%	40.64%	5.11%	34.32%
Free Cash Flow Per Share	3.58	3.48	3.29	2.41	2.30
Dividends Per Share	-	1.045	0.950	0.810	0.660
Dividend Growth	-	10.00%	17.28%	22.73%	20.00%
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	9.53%	12.50%	15.87%	16.08%	17.11%
Profit Margin	4.12%	8.08%	7.27%	11.31%	14.14%
FCF Margin	16.60%	17.59%	16.02%	13.69%	16.15%
EBITDA	33.3	30.5	37	29.2	20.37
EBITDA Margin	22.84%	22.83%	27.19%	25.80%	22.32%
EBIT	13.9	16.7	21.6	18.2	15.62
EBIT Margin	9.53%	12.50%	15.87%	16.08%	17.11%
Effective Tax Rate	32.58%	16.92%	26.12%	20.00%	13.16%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.