Bodycote plc (FRA:21T)
Germany · Delayed Price · Currency is EUR 7.40
+0.85 (12.98%)
Last updated: Jul 31, 2025
Bodycote 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 | 2016 - 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 | 2016 - 2020 |
| 727.1 | 757.1 | 802.5 | 743.6 | 615.8 | 598 | Upgrade | |
Revenue Growth (YoY) | -6.95% | -5.66% | 7.92% | 20.75% | 2.98% | -16.91% | Upgrade |
Cost of Revenue | 626.6 | 647.8 | 694.4 | 646.2 | 535.8 | 532.6 | Upgrade |
Gross Profit | 100.5 | 109.3 | 108.1 | 97.4 | 80 | 65.4 | Upgrade |
Selling, General & Admin | 0.4 | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | Upgrade |
Other Operating Expenses | -4.1 | -3.8 | -7.9 | -3 | -1.1 | - | Upgrade |
Operating Expenses | -1 | -1 | -7.3 | -2.8 | -2.2 | -0.3 | Upgrade |
Operating Income | 101.5 | 110.3 | 115.4 | 100.2 | 82.2 | 65.7 | Upgrade |
Interest Expense | -6.4 | -6.5 | -5 | -4.1 | -3.3 | -3.7 | Upgrade |
Interest & Investment Income | 0.6 | 0.8 | 0.8 | 0.4 | 0.3 | 0.2 | Upgrade |
Other Non Operating Income (Expenses) | -3.3 | -3.4 | -2.9 | -2.9 | -3.2 | -2.9 | Upgrade |
EBT Excluding Unusual Items | 92.4 | 101.2 | 108.3 | 93.6 | 76 | 59.3 | Upgrade |
Merger & Restructuring Charges | -37.2 | -28.1 | - | -0.2 | 0.8 | -54.3 | Upgrade |
Impairment of Goodwill | -18 | -18 | - | - | - | - | Upgrade |
Gain (Loss) on Sale of Assets | 2.7 | 2.7 | 3.4 | 1.7 | - | - | Upgrade |
Asset Writedown | -0.1 | -28.4 | - | 0.1 | -5.5 | -6.5 | Upgrade |
Other Unusual Items | -1 | -1 | - | 0.1 | 6.2 | - | Upgrade |
Pretax Income | 38.8 | 28.4 | 111.7 | 95.3 | 77.5 | -1.5 | Upgrade |
Income Tax Expense | 9.8 | 7.7 | 24.9 | 21 | 17.5 | -2.3 | Upgrade |
Earnings From Continuing Operations | 29 | 20.7 | 86.8 | 74.3 | 60 | 0.8 | Upgrade |
Minority Interest in Earnings | -0.6 | -0.7 | -1.2 | -0.6 | -0.5 | -0.4 | Upgrade |
Net Income | 28.4 | 20 | 85.6 | 73.7 | 59.5 | 0.4 | Upgrade |
Net Income to Common | 28.4 | 20 | 85.6 | 73.7 | 59.5 | 0.4 | Upgrade |
Net Income Growth | -54.63% | -76.64% | 16.15% | 23.87% | 14775.00% | -99.57% | Upgrade |
Shares Outstanding (Basic) | 181 | 186 | 190 | 191 | 191 | 190 | Upgrade |
Shares Outstanding (Diluted) | 182 | 187 | 191 | 191 | 191 | 190 | Upgrade |
Shares Change (YoY) | -4.15% | -2.10% | -0.25% | 0.23% | 0.29% | -0.18% | Upgrade |
EPS (Basic) | 0.16 | 0.11 | 0.45 | 0.39 | 0.31 | 0.00 | Upgrade |
EPS (Diluted) | 0.16 | 0.11 | 0.45 | 0.39 | 0.31 | 0.00 | Upgrade |
EPS Growth | -52.52% | -76.12% | 16.36% | 23.40% | 15500.00% | -99.59% | Upgrade |
Free Cash Flow | 70.4 | 82.5 | 117.5 | 85.7 | 99.2 | 81.3 | Upgrade |
Free Cash Flow Per Share | 0.39 | 0.44 | 0.62 | 0.45 | 0.52 | 0.43 | Upgrade |
Dividend Per Share | 0.230 | 0.230 | 0.227 | 0.213 | 0.200 | 0.194 | Upgrade |
Dividend Growth | 0.44% | 1.32% | 6.57% | 6.50% | 3.09% | 0.52% | Upgrade |
Gross Margin | 13.82% | 14.44% | 13.47% | 13.10% | 12.99% | 10.94% | Upgrade |
Operating Margin | 13.96% | 14.57% | 14.38% | 13.48% | 13.35% | 10.99% | Upgrade |
Profit Margin | 3.91% | 2.64% | 10.67% | 9.91% | 9.66% | 0.07% | Upgrade |
Free Cash Flow Margin | 9.68% | 10.90% | 14.64% | 11.53% | 16.11% | 13.59% | Upgrade |
EBITDA | 168.9 | 180.4 | 182.9 | 169.8 | 150.5 | 140.8 | Upgrade |
EBITDA Margin | 23.23% | 23.83% | 22.79% | 22.84% | 24.44% | 23.54% | Upgrade |
D&A For EBITDA | 67.4 | 70.1 | 67.5 | 69.6 | 68.3 | 75.1 | Upgrade |
EBIT | 101.5 | 110.3 | 115.4 | 100.2 | 82.2 | 65.7 | Upgrade |
EBIT Margin | 13.96% | 14.57% | 14.38% | 13.48% | 13.35% | 10.99% | Upgrade |
Effective Tax Rate | 25.26% | 27.11% | 22.29% | 22.04% | 22.58% | - | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.