Imperial Brands Income Statement

Financials in millions GBP. Fiscal year is October - September.

Millions GBP. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Revenue	18,984	18,486	18,077	16,907	16,562
Revenue Growth (YoY)	2.69%	2.26%	6.92%	2.08%	-0.23%
Cost of Revenue	11,982	11,707	11,397	10,869	10,535
Gross Profit	7,002	6,779	6,680	6,038	6,027
Selling, General & Admin	3,505	3,211	3,109	2,853	2,694
Operating Expenses	3,505	3,211	3,109	2,853	2,694
Operating Income	3,497	3,568	3,571	3,185	3,333
Interest Expense	-427	-418	-422	-335	-435
Interest & Investment Income	302	560	772	1,600	1,060
Earnings From Equity Investments	12	9	7	-15	11
Currency Exchange Gain (Loss)	-	-	-	-69	-
Other Non Operating Income (Expenses)	-220	-643	-618	-1,214	-457
EBT Excluding Unusual Items	3,164	3,076	3,310	3,152	3,512
Merger & Restructuring Charges	-29	-43	-98	-202	-274
Legal Settlements	-	-	-85	-	-
Other Unusual Items	-7	-4	-16	-399	-
Pretax Income	3,128	3,029	3,111	2,551	3,238
Income Tax Expense	908	282	655	886	331
Earnings From Continuing Operations	2,220	2,747	2,456	1,665	2,907
Minority Interest in Earnings	-149	-134	-128	-95	-73
Net Income	2,071	2,613	2,328	1,570	2,834
Net Income to Common	2,071	2,613	2,328	1,570	2,834
Net Income Growth	-20.74%	12.24%	48.28%	-44.60%	89.56%
Shares Outstanding (Basic)	825	869	923	946	945
Shares Outstanding (Diluted)	831	874	928	953	948
Shares Change (YoY)	-4.96%	-5.85%	-2.60%	0.58%	0.18%
EPS (Basic)	2.51	3.01	2.52	1.66	3.00
EPS (Diluted)	2.49	2.99	2.51	1.65	2.99
EPS Growth	-16.62%	19.22%	52.28%	-44.94%	89.18%
Free Cash Flow	3,429	3,141	2,804	2,956	1,967
Free Cash Flow Per Share	4.13	3.59	3.02	3.10	2.08
Dividend Per Share	1.603	1.534	1.468	1.412	1.391
Dividend Growth	4.50%	4.50%	4.00%	1.50%	1.00%
Gross Margin	36.88%	36.67%	36.95%	35.71%	36.39%
Operating Margin	18.42%	19.30%	19.75%	18.84%	20.12%
Profit Margin	10.91%	14.13%	12.88%	9.29%	17.11%
Free Cash Flow Margin	18.06%	16.99%	15.51%	17.48%	11.88%
EBITDA	4,029	4,083	4,078	3,650	3,912
EBITDA Margin	21.22%	22.09%	22.56%	21.59%	23.62%
D&A For EBITDA	532	515	507	465	579
EBIT	3,497	3,568	3,571	3,185	3,333
EBIT Margin	18.42%	19.30%	19.75%	18.84%	20.12%
Effective Tax Rate	29.03%	9.31%	21.05%	34.73%	10.22%

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