Cairn Homes plc (LON:CRN)
London · Delayed Price · Currency is GBP · Price in GBX 234.00
+10.00 (4.46%)
Sep 2, 2026, 4:35 PM GMT
Cairn Homes Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 1,116 | 944.61 | 859.87 | 666.81 | 617.36 | 423.98 | |
Revenue Growth | 43.36% | 9.85% | 28.95% | 8.01% | 45.61% | 61.90% |
Cost of Revenue | 873.17 | 735.84 | 672.91 | 519.19 | 483.15 | 340.11 |
Gross Profit | 242.47 | 208.77 | 186.96 | 147.62 | 134.21 | 83.87 |
Selling, General & Admin | 40.25 | 38.73 | 35.5 | 34.23 | 31.18 | 25.49 |
Operating Expenses | 41.7 | 40.18 | 36.95 | 34.23 | 31.18 | 25.49 |
Operating Income | 200.77 | 168.59 | 150.01 | 113.39 | 103.03 | 58.38 |
Interest Expense | -17.79 | -15.39 | -14.71 | -13.54 | -8.79 | -6.7 |
Interest & Investment Income | 0.55 | 0.55 | 0.16 | - | - | - |
Earnings From Equity Investments | -0.19 | - | -0.2 | 0.15 | 0.09 | - |
Other Non Operating Income (Expenses) | -0.67 | -1.32 | -0.39 | -0.58 | -0.85 | -1.45 |
EBT Excluding Unusual Items | 182.67 | 152.43 | 134.87 | 99.42 | 93.47 | 50.24 |
Pretax Income | 182.67 | 152.43 | 134.87 | 99.42 | 93.47 | 50.24 |
Income Tax Expense | 23.29 | 19.71 | 20.3 | 13.99 | 12.44 | 6.99 |
Earnings From Continuing Operations | 159.38 | 132.72 | 114.57 | 85.43 | 81.03 | 43.24 |
Net Income | 159.38 | 132.72 | 114.57 | 85.43 | 81.03 | 43.24 |
Net Income to Common | 159.38 | 132.72 | 114.57 | 85.43 | 81.03 | 43.24 |
Net Income Growth | 60.40% | 15.83% | 34.11% | 5.43% | 87.39% | 240.24% |
Shares Outstanding (Basic) | 627 | 624 | 640 | 674 | 703 | 750 |
Shares Outstanding (Diluted) | 631 | 628 | 645 | 679 | 710 | 751 |
Shares Change | 0.03% | -2.62% | -5.00% | -4.48% | -5.41% | -0.20% |
EPS (Basic) | 0.25 | 0.21 | 0.18 | 0.13 | 0.12 | 0.06 |
EPS (Diluted) | 0.25 | 0.21 | 0.18 | 0.13 | 0.11 | 0.06 |
EPS Growth | 59.58% | 18.54% | 41.27% | 10.53% | 97.67% | 241.28% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 210.19 | 69.17 | 132.01 | 105.33 | 88.29 | 88.11 |
Free Cash Flow Per Share | 0.33 | 0.11 | 0.20 | 0.15 | 0.12 | 0.12 |
Dividend Per Share | 0.100 | 0.100 | 0.082 | 0.063 | 0.061 | 0.055 |
Dividend Growth | 127.27% | 21.95% | 30.16% | 3.28% | 10.91% | - |
Gross Margin | 21.73% | 22.10% | 21.74% | 22.14% | 21.74% | 19.78% |
Operating Margin | 18.00% | 17.85% | 17.45% | 17.00% | 16.69% | 13.77% |
Profit Margin | 14.29% | 14.05% | 13.32% | 12.81% | 13.13% | 10.20% |
Free Cash Flow Margin | 18.84% | 7.32% | 15.35% | 15.80% | 14.30% | 20.78% |
EBITDA | 202.37 | 169.23 | 150.22 | 113.54 | 103.26 | 58.59 |
EBITDA Margin | 18.14% | 17.91% | 17.47% | 17.03% | 16.73% | 13.82% |
D&A For EBITDA | 1.6 | 0.64 | 0.21 | 0.15 | 0.23 | 0.21 |
EBIT | 200.77 | 168.59 | 150.01 | 113.39 | 103.03 | 58.38 |
EBIT Margin | 18.00% | 17.85% | 17.45% | 17.00% | 16.69% | 13.77% |
Effective Tax Rate | 12.75% | 12.93% | 15.05% | 14.07% | 13.31% | 13.92% |