Science Group plc (AIM:SAG)
London · Delayed Price · Currency is GBP · Price in GBX 577.00
0.00 (0.00%)
Sep 4, 2026, 5:15 PM GMT
Science Group 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 |
| 101.7 | 111.66 | 110.67 | 113.34 | 86.3 | 81.22 | |
Revenue Growth | -10.91% | 0.90% | -2.36% | 31.33% | 6.26% | 10.25% |
Cost of Revenue | 56.89 | 65.63 | 65.49 | 67.09 | 47.95 | 45.86 |
Gross Profit | 44.81 | 46.04 | 45.18 | 46.25 | 38.35 | 35.36 |
Selling, General & Admin | 27.53 | 29.16 | 30.3 | 37.94 | 27.26 | 22.72 |
Operating Expenses | 27.53 | 29.16 | 30.3 | 37.94 | 27.26 | 22.72 |
Operating Income | 17.28 | 16.88 | 14.88 | 8.31 | 11.1 | 12.64 |
Interest Expense | -1.11 | -1.26 | -0.7 | -1.21 | -0.71 | -0.67 |
Interest & Investment Income | 0.85 | 1.42 | 0.83 | 0.62 | 0.29 | 0.02 |
Earnings From Equity Investments | - | - | - | -0.17 | 0.6 | -1.06 |
Other Non Operating Income (Expenses) | 0.41 | 0.41 | -0.27 | 0.06 | -0.18 | -0.01 |
EBT Excluding Unusual Items | 17.43 | 17.44 | 14.74 | 7.62 | 11.1 | 10.93 |
Gain (Loss) on Sale of Investments | 0.01 | 24.05 | - | - | - | - |
Pretax Income | 17.44 | 41.5 | 14.74 | 7.62 | 11.1 | 10.93 |
Income Tax Expense | 2.85 | 8.22 | 2.72 | 2.1 | 0.54 | 1.37 |
Earnings From Continuing Operations | 14.59 | 33.27 | 12.02 | 5.52 | 10.56 | 9.56 |
Net Income | 14.59 | 33.27 | 12.02 | 5.52 | 10.56 | 9.56 |
Net Income to Common | 14.59 | 33.27 | 12.02 | 5.52 | 10.56 | 9.56 |
Net Income Growth | -52.62% | 176.80% | 117.60% | -47.66% | 10.40% | 35.83% |
Shares Outstanding (Basic) | 43 | 44 | 45 | 46 | 46 | 43 |
Shares Outstanding (Diluted) | 44 | 45 | 46 | 46 | 47 | 44 |
Shares Change | -4.87% | -2.29% | 0.22% | -1.29% | 6.12% | 4.42% |
EPS (Basic) | 0.34 | 0.75 | 0.26 | 0.12 | 0.23 | 0.22 |
EPS (Diluted) | 0.33 | 0.74 | 0.26 | 0.12 | 0.23 | 0.22 |
EPS Growth | -50.22% | 183.08% | 116.67% | -46.90% | 4.15% | 29.94% |
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 | 12.37 | 23.13 | 18.48 | 7.83 | 15.18 | 13.47 |
Free Cash Flow Per Share | 0.28 | 0.51 | 0.40 | 0.17 | 0.32 | 0.30 |
Dividend Per Share | 0.100 | 0.100 | 0.080 | 0.080 | 0.050 | 0.050 |
Dividend Growth | 25.00% | 25.00% | 0% | 60.00% | 0% | -16.67% |
Gross Margin | 44.06% | 41.23% | 40.82% | 40.81% | 44.44% | 43.54% |
Operating Margin | 16.99% | 15.12% | 13.45% | 7.33% | 12.86% | 15.57% |
Profit Margin | 14.34% | 29.80% | 10.86% | 4.87% | 12.23% | 11.77% |
Free Cash Flow Margin | 12.16% | 20.71% | 16.70% | 6.91% | 17.59% | 16.59% |
EBITDA | 21.83 | 21.51 | 19.8 | 13.95 | 15.52 | 16.25 |
EBITDA Margin | 21.47% | 19.26% | 17.89% | 12.31% | 17.98% | 20.01% |
D&A For EBITDA | 4.55 | 4.63 | 4.92 | 5.64 | 4.42 | 3.61 |
EBIT | 17.28 | 16.88 | 14.88 | 8.31 | 11.1 | 12.64 |
EBIT Margin | 16.99% | 15.12% | 13.45% | 7.33% | 12.86% | 15.57% |
Effective Tax Rate | 16.36% | 19.82% | 18.45% | 27.50% | 4.88% | 12.50% |