Midwich Group plc (AIM:MIDW)
London · Delayed Price · Currency is GBP · Price in GBX 138.00
0.00 (0.00%)
Aug 25, 2026, 4:35 PM GMT
Midwich Group 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 |
| 1,292 | 1,317 | 1,295 | 1,204 | 855.97 | |
Revenue Growth | -1.92% | 1.69% | 7.56% | 40.66% | 20.26% |
Cost of Revenue | 1,064 | 1,083 | 1,069 | 1,020 | 724.71 |
Gross Profit | 228.01 | 234.33 | 226.14 | 183.71 | 131.26 |
Selling, General & Admin | 253.12 | 217.57 | 190.08 | 154.2 | 114.97 |
Other Operating Expenses | -10.43 | -8.5 | -7.02 | -5.97 | -5.18 |
Operating Expenses | 242.69 | 209.07 | 183.07 | 148.23 | 109.8 |
Operating Income | -14.67 | 25.26 | 43.07 | 35.49 | 21.47 |
Interest Expense | -14.11 | -11.34 | -9.85 | -10.69 | -4.17 |
Interest & Investment Income | 1.03 | 0.81 | 0.29 | 0.1 | 0.11 |
Earnings From Equity Investments | - | 0.08 | 0.02 | - | - |
Currency Exchange Gain (Loss) | -1.16 | 2.03 | 0.5 | -2.43 | 0.74 |
Other Non Operating Income (Expenses) | -1.42 | 6.59 | 3.99 | 2.89 | 1.24 |
EBT Excluding Unusual Items | -30.33 | 23.44 | 38.04 | 25.35 | 19.38 |
Merger & Restructuring Charges | -0.19 | -1.12 | -1.49 | -0.44 | -0.49 |
Pretax Income | -30.51 | 22.31 | 36.55 | 24.92 | 18.9 |
Income Tax Expense | -7.93 | 5.35 | 7.62 | 8.06 | 5.42 |
Earnings From Continuing Operations | -22.58 | 16.96 | 28.93 | 16.86 | 13.47 |
Minority Interest in Earnings | - | -0.93 | -2.11 | -1.56 | -1.04 |
Net Income | -22.58 | 16.03 | 26.82 | 15.29 | 12.43 |
Net Income to Common | -22.58 | 16.03 | 26.82 | 15.29 | 12.43 |
Net Income Growth | - | -40.22% | 75.36% | 23.04% | - |
Shares Outstanding (Basic) | 103 | 102 | 96 | 88 | 88 |
Shares Outstanding (Diluted) | 103 | 106 | 99 | 91 | 90 |
Shares Change | -2.44% | 6.58% | 8.45% | 1.17% | 3.93% |
EPS (Basic) | -0.22 | 0.16 | 0.28 | 0.17 | 0.14 |
EPS (Diluted) | -0.22 | 0.15 | 0.27 | 0.17 | 0.14 |
EPS Growth | - | -43.90% | 61.65% | 21.66% | - |
Additional Metrics
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 |
Free Cash Flow | 50.27 | 29.87 | 58.19 | 20.86 | 7.94 |
Free Cash Flow Per Share | 0.49 | 0.28 | 0.59 | 0.23 | 0.09 |
Dividend Per Share | 0.052 | 0.130 | 0.165 | 0.150 | 0.111 |
Dividend Growth | -59.61% | -21.21% | 10.00% | 35.13% | - |
Gross Margin | 17.65% | 17.79% | 17.46% | 15.26% | 15.33% |
Operating Margin | -1.14% | 1.92% | 3.33% | 2.95% | 2.51% |
Profit Margin | -1.75% | 1.22% | 2.07% | 1.27% | 1.45% |
Free Cash Flow Margin | 3.89% | 2.27% | 4.49% | 1.73% | 0.93% |
EBITDA | 5.71 | 43.56 | 59.48 | 48.38 | 31.54 |
EBITDA Margin | 0.44% | 3.31% | 4.59% | 4.02% | 3.68% |
D&A For EBITDA | 20.39 | 18.3 | 16.4 | 12.89 | 10.07 |
EBIT | -14.67 | 25.26 | 43.07 | 35.49 | 21.47 |
EBIT Margin | -1.14% | 1.92% | 3.33% | 2.95% | 2.51% |
Effective Tax Rate | - | 23.97% | 20.85% | 32.35% | 28.69% |