Science Group plc (AIM:SAG)
London · Delayed Price · Currency is GBP · Price in GBX 580.00
0.00 (0.00%)
Jul 28, 2026, 8:01 AM GMT
Science 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 |
| 111.66 | 110.67 | 113.34 | 86.3 | 81.22 | |
Revenue Growth | 0.90% | -2.36% | 31.33% | 6.26% | 10.25% |
Cost of Revenue | 65.63 | 65.49 | 67.09 | 47.95 | 45.86 |
Gross Profit | 46.04 | 45.18 | 46.25 | 38.35 | 35.36 |
Selling, General & Admin | 29.16 | 30.3 | 37.94 | 27.26 | 22.72 |
Depreciation & Amortization Expenses | 4.08 | 4.39 | 4.94 | 3.77 | 2.89 |
Other Operating Expenses | 2.1 | 2.27 | 2.52 | 2.74 | 0.73 |
Total Operating Expenses | 35.34 | 36.96 | 45.4 | 33.76 | 26.33 |
Operating Income | 40.93 | 14.88 | 8.15 | 11.7 | 11.58 |
Interest Income | 2.03 | 0.83 | 0.51 | 1.58 | -1.04 |
Interest Expense | -1.47 | -0.97 | -1.21 | -0.98 | -0.67 |
Other Non-Operating Income (Expense) | - | - | -4.76 | - | - |
Total Non-Operating Income (Expense) | 0.56 | -0.14 | -5.46 | 0.6 | -1.72 |
Pretax Income | 41.5 | 14.74 | 7.62 | 11.1 | 10.93 |
Provision for Income Taxes | 8.22 | 2.72 | 2.1 | 0.54 | 1.37 |
Net Income | 33.27 | 12.02 | 5.52 | 10.56 | 9.56 |
Net Income to Common | 33.27 | 12.02 | 5.52 | 10.56 | 9.56 |
Net Income Growth | 176.80% | 117.60% | -47.66% | 10.40% | 35.83% |
Shares Outstanding (Basic) | 44 | 45 | 46 | 46 | 43 |
Shares Outstanding (Diluted) | 45 | 46 | 46 | 47 | 44 |
Shares Change | -2.29% | 0.22% | -1.29% | 6.12% | 4.42% |
EPS (Basic) | 0.75 | 0.27 | 0.12 | 0.23 | 0.22 |
EPS (Diluted) | 0.74 | 0.26 | 0.12 | 0.23 | 0.22 |
EPS Growth | 183.08% | 116.67% | -46.90% | 4.15% | 29.94% |
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 | 23.13 | 18.48 | 7.83 | 15.18 | 13.47 |
Free Cash Flow Growth | 25.20% | 135.90% | -48.40% | 12.69% | -23.22% |
Free Cash Flow Per Share | 0.51 | 0.40 | 0.17 | 0.32 | 0.31 |
Dividends Per Share | 0.100 | 0.080 | 0.080 | 0.050 | 0.050 |
Dividend Growth | 25.00% | 0% | 60.00% | 0% | -16.67% |
Gross Margin | 41.23% | 40.82% | 40.81% | 44.44% | 43.54% |
Operating Margin | 36.66% | 13.45% | 7.19% | 13.55% | 14.26% |
Profit Margin | 29.80% | 10.86% | 4.87% | 12.23% | 11.77% |
FCF Margin | 20.71% | 16.69% | 6.91% | 17.59% | 16.59% |
EBITDA | 46.4 | 20.66 | 14.84 | 16.95 | 15.99 |
EBITDA Margin | 41.56% | 18.67% | 13.09% | 19.64% | 19.68% |
EBIT | 40.93 | 14.88 | 8.15 | 11.7 | 11.58 |
EBIT Margin | 36.66% | 13.45% | 7.19% | 13.55% | 14.26% |
Effective Tax Rate | 19.82% | 18.45% | 27.50% | 4.88% | 12.50% |