Midwich Group plc (FRA:9S2)
Germany · Delayed Price · Currency is EUR 1.910
-0.020 (-1.04%)
Last updated: Jan 28, 2026, 8:15 AM CET
Midwich Group 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 |
|---|---|---|---|---|---|---|
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 |
| 1,289 | 1,317 | 1,295 | 1,204 | 855.97 | 711.75 | |
Revenue Growth (YoY) | -3.32% | 1.69% | 7.56% | 40.66% | 20.26% | 3.72% |
Cost of Revenue | 1,062 | 1,083 | 1,069 | 1,020 | 724.71 | 609.96 |
Gross Profit | 227.24 | 234.33 | 226.14 | 183.71 | 131.26 | 101.79 |
Selling, General & Admin | 216.86 | 217.57 | 190.08 | 154.2 | 114.97 | 96.19 |
Other Operating Expenses | -9.33 | -8.5 | -7.02 | -5.97 | -5.18 | -2.01 |
Operating Expenses | 207.53 | 209.07 | 183.07 | 148.23 | 109.8 | 94.18 |
Operating Income | 19.71 | 25.26 | 43.07 | 35.49 | 21.47 | 7.62 |
Interest Expense | -12.97 | -11.34 | -9.85 | -10.69 | -4.17 | -2.54 |
Interest & Investment Income | 1.03 | 0.81 | 0.29 | 0.1 | 0.11 | 0.17 |
Earnings From Equity Investments | 0.05 | 0.08 | 0.02 | - | - | - |
Currency Exchange Gain (Loss) | 0.69 | 2.03 | 0.5 | -2.43 | 0.74 | -1.24 |
Other Non Operating Income (Expenses) | 4.31 | 6.59 | 3.99 | 2.89 | 1.24 | -1.19 |
EBT Excluding Unusual Items | 12.82 | 23.44 | 38.04 | 25.35 | 19.38 | 2.81 |
Merger & Restructuring Charges | -3.7 | -1.12 | -1.49 | -0.44 | -0.49 | -0.53 |
Other Unusual Items | - | - | - | - | - | -3.28 |
Pretax Income | 9.13 | 22.31 | 36.55 | 24.92 | 18.9 | -1 |
Income Tax Expense | 2.05 | 5.35 | 7.62 | 8.06 | 5.42 | 2.39 |
Earnings From Continuing Operations | 7.08 | 16.96 | 28.93 | 16.86 | 13.47 | -3.39 |
Minority Interest in Earnings | -0.16 | -0.93 | -2.11 | -1.56 | -1.04 | -0.36 |
Net Income | 6.92 | 16.03 | 26.82 | 15.29 | 12.43 | -3.75 |
Net Income to Common | 6.92 | 16.03 | 26.82 | 15.29 | 12.43 | -3.75 |
Net Income Growth | -69.22% | -40.22% | 75.36% | 23.04% | - | - |
Shares Outstanding (Basic) | 103 | 102 | 96 | 88 | 88 | 87 |
Shares Outstanding (Diluted) | 105 | 106 | 99 | 91 | 90 | 87 |
Shares Change (YoY) | -0.03% | 6.58% | 8.45% | 1.17% | 3.93% | 7.79% |
EPS (Basic) | 0.07 | 0.16 | 0.28 | 0.17 | 0.14 | -0.04 |
EPS (Diluted) | 0.07 | 0.15 | 0.27 | 0.17 | 0.14 | -0.04 |
EPS Growth | -69.21% | -43.90% | 61.65% | 21.66% | - | - |
Free Cash Flow | 39.1 | 29.87 | 58.19 | 20.86 | 7.94 | 38.26 |
Free Cash Flow Per Share | 0.37 | 0.28 | 0.59 | 0.23 | 0.09 | 0.44 |
Dividend Per Share | 0.092 | 0.130 | 0.165 | 0.150 | 0.111 | - |
Dividend Growth | -43.94% | -21.21% | 10.00% | 35.13% | - | - |
Gross Margin | 17.63% | 17.79% | 17.46% | 15.26% | 15.33% | 14.30% |
Operating Margin | 1.53% | 1.92% | 3.33% | 2.95% | 2.51% | 1.07% |
Profit Margin | 0.54% | 1.22% | 2.07% | 1.27% | 1.45% | -0.53% |
Free Cash Flow Margin | 3.03% | 2.27% | 4.49% | 1.73% | 0.93% | 5.38% |
EBITDA | 39.7 | 43.56 | 59.48 | 48.38 | 31.54 | 17.26 |
EBITDA Margin | 3.08% | 3.31% | 4.59% | 4.02% | 3.68% | 2.43% |
D&A For EBITDA | 19.99 | 18.3 | 16.4 | 12.89 | 10.07 | 9.65 |
EBIT | 19.71 | 25.26 | 43.07 | 35.49 | 21.47 | 7.62 |
EBIT Margin | 1.53% | 1.92% | 3.33% | 2.95% | 2.51% | 1.07% |
Effective Tax Rate | 22.42% | 23.97% | 20.85% | 32.35% | 28.69% | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.