Vesuvius plc (FRA:V4S)
Germany · Delayed Price · Currency is EUR 5.15
-0.05 (-0.96%)
At close: Jan 30, 2026
Vesuvius 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 |
| 1,791 | 1,820 | 1,930 | 2,047 | 1,643 | 1,458 | |
Revenue Growth (YoY) | -4.27% | -5.68% | -5.74% | 24.62% | 12.66% | -14.74% |
Cost of Revenue | 1,320 | 1,316 | 1,392 | 1,476 | 1,223 | 1,085 |
Gross Profit | 471.4 | 503.7 | 537.9 | 571.5 | 420.1 | 373.6 |
Selling, General & Admin | 305 | 317.3 | 339.8 | 345.7 | 277.4 | 272.9 |
Amortization of Goodwill & Intangibles | 9.9 | 10 | 10.3 | 10.4 | 9.7 | 9.9 |
Operating Expenses | 314.9 | 327.3 | 350.1 | 356.1 | 287.1 | 282.8 |
Operating Income | 156.5 | 176.4 | 187.8 | 215.4 | 133 | 90.8 |
Interest Expense | -24.4 | -23.3 | -23.5 | -18.3 | -13 | -17.9 |
Interest & Investment Income | 8.9 | 9.7 | 15.3 | 8.8 | 6.7 | 7.4 |
Earnings From Equity Investments | 1 | 1.1 | 0.9 | 1.2 | 1.3 | 1.1 |
Other Non Operating Income (Expenses) | -11 | -10.7 | -1.1 | -0.5 | -0.4 | -0.5 |
EBT Excluding Unusual Items | 131 | 153.2 | 179.4 | 206.6 | 127.6 | 80.9 |
Merger & Restructuring Charges | -13.1 | -14.6 | - | - | - | -6.1 |
Other Unusual Items | - | - | - | - | - | -10.3 |
Pretax Income | 117.9 | 138.6 | 179.4 | 206.6 | 127.6 | 64.5 |
Income Tax Expense | 35.5 | 38.3 | 48.8 | 18.1 | 19.7 | 18.7 |
Earnings From Continuing Operations | 82.4 | 100.3 | 130.6 | 188.5 | 107.9 | 45.8 |
Net Income to Company | 82.4 | 100.3 | 130.6 | 188.5 | 107.9 | 45.8 |
Minority Interest in Earnings | -12.1 | -13.1 | -12.1 | -7.4 | -5.8 | -4.5 |
Net Income | 70.3 | 87.2 | 118.5 | 181.1 | 102.1 | 41.3 |
Net Income to Common | 70.3 | 87.2 | 118.5 | 181.1 | 102.1 | 41.3 |
Net Income Growth | -32.40% | -26.41% | -34.57% | 77.38% | 147.22% | -48.57% |
Shares Outstanding (Basic) | 252 | 260 | 269 | 270 | 271 | 270 |
Shares Outstanding (Diluted) | 255 | 264 | 272 | 272 | 272 | 272 |
Shares Change (YoY) | -5.70% | -3.09% | 0.22% | -0.29% | 0.26% | 0.22% |
EPS (Basic) | 0.28 | 0.34 | 0.44 | 0.67 | 0.38 | 0.15 |
EPS (Diluted) | 0.28 | 0.33 | 0.44 | 0.67 | 0.38 | 0.15 |
EPS Growth | -28.61% | -24.08% | -34.63% | 77.87% | 146.71% | -48.65% |
Free Cash Flow | 39 | 70.6 | 131.9 | 121.9 | -0.3 | 112 |
Free Cash Flow Per Share | 0.15 | 0.27 | 0.48 | 0.45 | -0.00 | 0.41 |
Dividend Per Share | 0.235 | 0.235 | 0.230 | 0.223 | 0.212 | 0.174 |
Dividend Growth | 0.86% | 2.17% | 3.37% | 4.95% | 21.84% | 180.64% |
Gross Margin | 26.32% | 27.67% | 27.87% | 27.91% | 25.57% | 25.62% |
Operating Margin | 8.74% | 9.69% | 9.73% | 10.52% | 8.09% | 6.23% |
Profit Margin | 3.92% | 4.79% | 6.14% | 8.85% | 6.21% | 2.83% |
Free Cash Flow Margin | 2.18% | 3.88% | 6.83% | 5.95% | -0.02% | 7.68% |
EBITDA | 213.5 | 231.7 | 241.3 | 268.5 | 181.7 | 140.5 |
EBITDA Margin | 11.92% | 12.73% | 12.50% | 13.11% | 11.06% | 9.63% |
D&A For EBITDA | 57 | 55.3 | 53.5 | 53.1 | 48.7 | 49.7 |
EBIT | 156.5 | 176.4 | 187.8 | 215.4 | 133 | 90.8 |
EBIT Margin | 8.74% | 9.69% | 9.73% | 10.52% | 8.09% | 6.23% |
Effective Tax Rate | 30.11% | 27.63% | 27.20% | 8.76% | 15.44% | 28.99% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.