Michelmersh Brick Holdings plc (AIM:MBH)
London · Delayed Price · Currency is GBP · Price in GBX 74.00
+1.00 (1.37%)
Sep 11, 2026, 3:50 PM GMT
AIM:MBH Income Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 65.55 | 68.9 | 70.11 | 77.34 | 68.38 | 59.52 | |
Revenue Growth | -7.01% | -1.73% | -9.35% | 13.11% | 14.87% | 14.37% |
Cost of Revenue | 41.82 | 45.14 | 44.98 | 47.28 | 41.46 | 35.37 |
Gross Profit | 23.73 | 23.75 | 25.13 | 30.06 | 26.91 | 24.16 |
Selling, General & Admin | 17.7 | 17.82 | 15.62 | 16.42 | 14.23 | 13.4 |
Amortization of Goodwill & Intangibles | 1.37 | 1.37 | 1.37 | 1.37 | 1.13 | 1.2 |
Other Operating Expenses | -0.05 | -0.1 | -0.03 | -0.05 | -0.06 | -0.36 |
Operating Expenses | 19.02 | 19.1 | 16.96 | 17.74 | 15.3 | 14.24 |
Operating Income | 4.71 | 4.66 | 8.17 | 12.32 | 11.61 | 9.92 |
Interest Expense | -0.58 | -0.35 | -0.46 | -0.13 | -0.23 | -0.23 |
Interest & Investment Income | - | - | 0.25 | 0.25 | 0.02 | 0 |
EBT Excluding Unusual Items | 4.13 | 4.31 | 7.95 | 12.44 | 11.4 | 9.7 |
Gain (Loss) on Sale of Assets | 0.03 | 0.03 | 0.01 | 0.02 | - | - |
Pretax Income | 4.16 | 4.34 | 7.96 | 12.46 | 11.4 | 9.7 |
Income Tax Expense | 0.45 | 0.69 | 1.86 | 2.8 | 2.52 | 3.57 |
Net Income | 3.71 | 3.65 | 6.1 | 9.66 | 8.88 | 6.13 |
Net Income to Common | 3.71 | 3.65 | 6.1 | 9.66 | 8.88 | 6.13 |
Net Income Growth | -29.62% | -40.20% | -36.83% | 8.84% | 44.84% | 24.25% |
Shares Outstanding (Basic) | 90 | 91 | 93 | 93 | 94 | 94 |
Shares Outstanding (Diluted) | 91 | 93 | 95 | 95 | 96 | 98 |
Shares Change | -2.80% | -2.15% | -0.95% | -1.00% | -1.27% | -1.70% |
EPS (Basic) | 0.04 | 0.04 | 0.07 | 0.10 | 0.09 | 0.06 |
EPS (Diluted) | 0.04 | 0.04 | 0.06 | 0.10 | 0.09 | 0.06 |
EPS Growth | -27.67% | -39.01% | -35.98% | 9.68% | 46.73% | 26.67% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 2.31 | 1.12 | 1.31 | 7.75 | 14.97 | 9.34 |
Free Cash Flow Per Share | 0.03 | 0.01 | 0.01 | 0.08 | 0.15 | 0.10 |
Dividend Per Share | 0.046 | 0.046 | 0.046 | 0.045 | 0.043 | 0.036 |
Dividend Growth | 0% | 0% | 2.22% | 5.88% | 16.44% | 46.00% |
Gross Margin | 36.20% | 34.47% | 35.84% | 38.87% | 39.36% | 40.58% |
Operating Margin | 7.18% | 6.76% | 11.65% | 15.93% | 16.98% | 16.67% |
Profit Margin | 5.66% | 5.30% | 8.71% | 12.49% | 12.98% | 10.30% |
Free Cash Flow Margin | 3.52% | 1.63% | 1.86% | 10.01% | 21.89% | 15.70% |
EBITDA | 9.29 | 9.05 | 12.62 | 16.94 | 15.96 | 14.09 |
EBITDA Margin | 14.18% | 13.13% | 18.00% | 21.91% | 23.34% | 23.67% |
D&A For EBITDA | 4.59 | 4.39 | 4.46 | 4.62 | 4.35 | 4.17 |
EBIT | 4.71 | 4.66 | 8.17 | 12.32 | 11.61 | 9.92 |
EBIT Margin | 7.18% | 6.76% | 11.65% | 15.93% | 16.98% | 16.67% |
Effective Tax Rate | 10.86% | 15.90% | 23.32% | 22.44% | 22.10% | 36.80% |