Midwich Group plc (AIM:MIDW)
London
· Delayed Price · Currency is GBP · Price in GBX 212.00
+7.00 (3.41%)
Mar 28, 2025, 4:29 PM GMT+1
Midwich Group Income Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Revenue | 1,317 | 1,289 | 1,204 | 855.97 | 711.75 | Upgrade
|
| Revenue Growth (YoY) | 2.16% | 7.07% | 40.66% | 20.26% | 3.72% | Upgrade
|
| Cost of Revenue | 1,083 | 1,073 | 1,020 | 724.71 | 609.96 | Upgrade
|
| Gross Profit | 234.33 | 216.47 | 183.71 | 131.26 | 101.79 | Upgrade
|
| Selling, General & Admin | 217.57 | 180.41 | 154.2 | 114.97 | 96.19 | Upgrade
|
| Other Operating Expenses | -8.5 | -7.02 | -5.97 | -5.18 | -2.01 | Upgrade
|
| Operating Expenses | 209.07 | 173.4 | 148.23 | 109.8 | 94.18 | Upgrade
|
| Operating Income | 25.26 | 43.07 | 35.49 | 21.47 | 7.62 | Upgrade
|
| Interest Expense | -11.34 | -9.85 | -10.69 | -4.17 | -2.54 | Upgrade
|
| Interest & Investment Income | 0.81 | 0.29 | 0.1 | 0.11 | 0.17 | Upgrade
|
| Earnings From Equity Investments | 0.08 | 0.02 | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | - | 0.5 | -2.43 | 0.74 | -1.24 | Upgrade
|
| Other Non Operating Income (Expenses) | 8.62 | 3.99 | 2.89 | 1.24 | -1.19 | Upgrade
|
| EBT Excluding Unusual Items | 23.44 | 38.04 | 25.35 | 19.38 | 2.81 | Upgrade
|
| Merger & Restructuring Charges | -1.12 | -1.49 | -0.44 | -0.49 | -0.53 | Upgrade
|
| Other Unusual Items | - | - | - | - | -3.28 | Upgrade
|
| Pretax Income | 22.31 | 36.55 | 24.92 | 18.9 | -1 | Upgrade
|
| Income Tax Expense | 5.35 | 7.62 | 8.06 | 5.42 | 2.39 | Upgrade
|
| Earnings From Continuing Operations | 16.96 | 28.93 | 16.86 | 13.47 | -3.39 | Upgrade
|
| Minority Interest in Earnings | -0.93 | -2.11 | -1.56 | -1.04 | -0.36 | Upgrade
|
| Net Income | 16.03 | 26.82 | 15.29 | 12.43 | -3.75 | Upgrade
|
| Net Income to Common | 16.03 | 26.82 | 15.29 | 12.43 | -3.75 | Upgrade
|
| Net Income Growth | -40.22% | 75.36% | 23.04% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 102 | 96 | 88 | 88 | 87 | Upgrade
|
| Shares Outstanding (Diluted) | 106 | 99 | 91 | 90 | 87 | Upgrade
|
| Shares Change (YoY) | 6.58% | 8.45% | 1.17% | 3.93% | 7.79% | Upgrade
|
| EPS (Basic) | 0.16 | 0.28 | 0.17 | 0.14 | -0.04 | Upgrade
|
| EPS (Diluted) | 0.15 | 0.27 | 0.17 | 0.14 | -0.04 | Upgrade
|
| EPS Growth | -43.90% | 61.65% | 21.66% | - | - | Upgrade
|
| Free Cash Flow | 29.87 | 58.19 | 20.86 | 7.94 | 38.26 | Upgrade
|
| Free Cash Flow Per Share | 0.28 | 0.59 | 0.23 | 0.09 | 0.44 | Upgrade
|
| Dividend Per Share | 0.130 | 0.165 | 0.150 | 0.111 | - | Upgrade
|
| Dividend Growth | -21.21% | 10.00% | 35.13% | - | - | Upgrade
|
| Gross Margin | 17.79% | 16.79% | 15.26% | 15.33% | 14.30% | Upgrade
|
| Operating Margin | 1.92% | 3.34% | 2.95% | 2.51% | 1.07% | Upgrade
|
| Profit Margin | 1.22% | 2.08% | 1.27% | 1.45% | -0.53% | Upgrade
|
| Free Cash Flow Margin | 2.27% | 4.51% | 1.73% | 0.93% | 5.38% | Upgrade
|
| EBITDA | 48.5 | 59.48 | 48.38 | 31.54 | 17.26 | Upgrade
|
| EBITDA Margin | 3.68% | 4.61% | 4.02% | 3.68% | 2.43% | Upgrade
|
| D&A For EBITDA | 23.24 | 16.4 | 12.89 | 10.07 | 9.65 | Upgrade
|
| EBIT | 25.26 | 43.07 | 35.49 | 21.47 | 7.62 | Upgrade
|
| EBIT Margin | 1.92% | 3.34% | 2.95% | 2.51% | 1.07% | Upgrade
|
| Effective Tax Rate | 23.97% | 20.85% | 32.35% | 28.69% | - | Upgrade
|
Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.