Science Group Income Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	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
Revenue	114.15	110.67	113.34	86.3	81.22	73.66
Revenue Growth (YoY)	2.90%	-2.36%	31.33%	6.26%	10.25%	28.68%
Cost of Revenue	68.88	65.49	67.09	47.95	45.86	43.86
Gross Profit	45.27	45.18	46.25	38.35	35.36	29.8
Selling, General & Admin	30.01	30.3	37.94	27.26	22.72	22.67
Operating Expenses	30.01	30.3	37.94	27.26	22.72	22.67
Operating Income	15.26	14.88	8.31	11.1	12.64	7.13
Interest Expense	-1.33	-0.97	-1.21	-0.71	-0.67	-0.75
Interest & Investment Income	1.42	0.83	0.62	0.29	0.02	0.01
Earnings From Equity Investments	-	-	-0.17	0.6	-1.06	-
Other Non Operating Income (Expenses)	-	-	0.06	-0.18	-0.01	-
EBT Excluding Unusual Items	15.34	14.74	7.62	11.1	10.93	6.39
Gain (Loss) on Sale of Investments	24.04	-	-	-	-	-
Pretax Income	39.38	14.74	7.62	11.1	10.93	6.39
Income Tax Expense	8.59	2.72	2.1	0.54	1.37	-0.65
Earnings From Continuing Operations	30.79	12.02	5.52	10.56	9.56	7.04
Net Income	30.79	12.02	5.52	10.56	9.56	7.04
Net Income to Common	30.79	12.02	5.52	10.56	9.56	7.04
Net Income Growth	410.07%	117.60%	-47.66%	10.40%	35.83%	-
Shares Outstanding (Basic)	45	45	46	46	43	42
Shares Outstanding (Diluted)	46	46	46	47	44	42
Shares Change (YoY)	0.29%	0.22%	-1.29%	6.12%	4.42%	3.59%
EPS (Basic)	0.69	0.26	0.12	0.23	0.22	0.17
EPS (Diluted)	0.67	0.26	0.12	0.23	0.22	0.17
EPS Growth	406.30%	116.67%	-46.90%	4.15%	29.94%	-
Free Cash Flow	30.15	18.48	7.83	15.18	13.47	17.54
Free Cash Flow Per Share	0.66	0.40	0.17	0.32	0.30	0.41
Dividend Per Share	0.080	0.080	0.080	0.050	0.050	0.060
Dividend Growth	-	-	60.00%	-	-16.67%	-
Gross Margin	39.66%	40.82%	40.81%	44.44%	43.54%	40.46%
Operating Margin	13.37%	13.45%	7.33%	12.86%	15.57%	9.68%
Profit Margin	26.97%	10.86%	4.87%	12.23%	11.77%	9.56%
Free Cash Flow Margin	26.41%	16.70%	6.91%	17.59%	16.59%	23.82%
EBITDA	19.96	19.8	13.95	15.52	16.25	10.54
EBITDA Margin	17.49%	17.89%	12.31%	17.98%	20.01%	14.31%
D&A For EBITDA	4.71	4.92	5.64	4.42	3.61	3.41
EBIT	15.26	14.88	8.31	11.1	12.64	7.13
EBIT Margin	13.37%	13.45%	7.33%	12.86%	15.57%	9.68%
Effective Tax Rate	21.82%	18.45%	27.50%	4.88%	12.50%	-

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.