FW Thorpe Plc (AIM:TFW)
London · Delayed Price · Currency is GBP · Price in GBX 257.00
+9.00 (3.63%)
Oct 16, 2026, 4:35 PM GMT
FW Thorpe Income Statement
Financials in millions GBP. Fiscal year is July - June.
Millions GBP. Fiscal year is Jul - Jun.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 |
| 172.95 | 175.22 | 175.8 | 176.75 | 143.72 | |
Revenue Growth | -1.30% | -0.33% | -0.54% | 22.99% | 21.92% |
Cost of Revenue | 87.85 | 91.09 | 90.36 | 98.89 | 80.44 |
Gross Profit | 85.1 | 84.14 | 85.44 | 77.86 | 63.28 |
Selling, General & Admin | 53.77 | 52.58 | 55.37 | 50.51 | 38.98 |
Other Operating Expenses | -0.47 | -0.51 | -0.57 | -0.48 | -0.42 |
Operating Expenses | 53.3 | 52.08 | 54.81 | 50.03 | 38.56 |
Operating Income | 31.8 | 32.06 | 30.63 | 27.83 | 24.72 |
Interest Expense | -0.26 | -0.65 | -0.77 | -1.09 | -0.86 |
Interest & Investment Income | 1.49 | 1.57 | 0.92 | 0.61 | 0.41 |
Earnings From Equity Investments | -0.61 | -1.36 | -0.83 | -0.52 | 0.23 |
Other Non Operating Income (Expenses) | - | 0.01 | -0.08 | 0.1 | -0.39 |
EBT Excluding Unusual Items | 32.42 | 31.62 | 29.87 | 26.93 | 24.1 |
Gain (Loss) on Sale of Investments | - | - | - | - | 0 |
Pretax Income | 32.42 | 31.62 | 29.87 | 26.93 | 24.1 |
Income Tax Expense | 5.35 | 6.21 | 5.56 | 5 | 4.03 |
Net Income | 27.07 | 25.41 | 24.31 | 21.93 | 20.07 |
Net Income to Common | 27.07 | 25.41 | 24.31 | 21.93 | 20.07 |
Net Income Growth | 6.53% | 4.52% | 10.85% | 9.27% | 26.95% |
Shares Outstanding (Basic) | 114 | 117 | 117 | 117 | 117 |
Shares Outstanding (Diluted) | 114 | 117 | 117 | 117 | 117 |
Shares Change | -2.59% | -0.13% | -0.00% | 0.07% | 0.23% |
EPS (Basic) | 0.24 | 0.22 | 0.21 | 0.19 | 0.17 |
EPS (Diluted) | 0.24 | 0.22 | 0.21 | 0.19 | 0.17 |
EPS Growth | 9.36% | 4.63% | 10.86% | 9.16% | 26.70% |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 |
Free Cash Flow | 25.28 | 27.64 | 36.25 | 24.14 | 14.23 |
Free Cash Flow Per Share | 0.22 | 0.24 | 0.31 | 0.21 | 0.12 |
Dividend Per Share | 0.073 | 0.071 | 0.068 | 0.065 | 0.061 |
Dividend Growth | 3.09% | 5.01% | 4.95% | 5.04% | 6.03% |
Gross Margin | 49.20% | 48.02% | 48.60% | 44.05% | 44.03% |
Operating Margin | 18.39% | 18.30% | 17.42% | 15.75% | 17.20% |
Profit Margin | 15.65% | 14.50% | 13.83% | 12.41% | 13.97% |
Free Cash Flow Margin | 14.62% | 15.77% | 20.62% | 13.66% | 9.90% |
EBITDA | 38.5 | 38.38 | 37.86 | 33.46 | 29.07 |
EBITDA Margin | 22.26% | 21.91% | 21.54% | 18.93% | 20.23% |
D&A For EBITDA | 6.7 | 6.33 | 7.23 | 5.63 | 4.36 |
EBIT | 31.8 | 32.06 | 30.63 | 27.83 | 24.72 |
EBIT Margin | 18.39% | 18.30% | 17.42% | 15.75% | 17.20% |
Effective Tax Rate | 16.50% | 19.64% | 18.61% | 18.56% | 16.72% |