Headlam Group Income Statement

Financials in millions GBP. Fiscal year is January - December.

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	498.7	593.1	656.5	663.6	667.2
Revenue Growth (YoY)	-15.92%	-9.66%	-1.07%	-0.54%	15.41%
Cost of Revenue	355	426.1	448.7	444.1	446.7
Gross Profit	143.7	167	207.8	219.5	220.5
Selling, General & Admin	212.8	197.6	194.1	182.4	179.8
Other Operating Expenses	-6.2	-	0.7	-	-
Operating Expenses	207.2	200.5	193.3	182.4	179.8
Operating Income	-63.5	-33.5	14.5	37.1	40.7
Interest Expense	-6.7	-7	-5.3	-2.7	-1.8
Interest & Investment Income	-	0.1	0.3	0.7	0.4
Other Non Operating Income (Expenses)	0.6	-	-	-	-
EBT Excluding Unusual Items	-69.6	-40.4	9.5	35.1	39.3
Merger & Restructuring Charges	-	-20.4	-6.2	-	-2.3
Impairment of Goodwill	-	-	-	-	-1.2
Gain (Loss) on Sale of Assets	-	21.1	1.1	-	-
Asset Writedown	-	-1.8	-5.9	-	-0.9
Other Unusual Items	-	-	-	-	-7.3
Pretax Income	-69.6	-41.5	7.1	41.8	27.6
Income Tax Expense	-4.8	-16.5	-0.6	8.2	7.7
Earnings From Continuing Operations	-64.8	-25	7.7	33.6	19.9
Earnings From Discontinued Operations	-17.1	-	-	-	4.5
Net Income	-81.9	-25	7.7	33.6	24.4
Net Income to Common	-81.9	-25	7.7	33.6	24.4
Net Income Growth	-	-	-77.08%	37.70%	-
Shares Outstanding (Basic)	80	80	80	84	84
Shares Outstanding (Diluted)	80	80	80	84	86
Shares Change (YoY)	0.06%	-0.17%	-4.59%	-1.54%	1.57%
EPS (Basic)	-1.02	-0.31	0.10	0.40	0.29
EPS (Diluted)	-1.02	-0.31	0.10	0.40	0.28
EPS Growth	-	-	-75.90%	39.85%	-
Free Cash Flow	-49.6	-2.9	-4.9	-1.7	7.7
Free Cash Flow Per Share	-0.62	-0.04	-0.06	-0.02	0.09
Dividend Per Share	-	-	0.100	0.174	0.144
Dividend Growth	-	-	-42.53%	20.83%	620.00%
Gross Margin	28.82%	28.16%	31.65%	33.08%	33.05%
Operating Margin	-12.73%	-5.65%	2.21%	5.59%	6.10%
Profit Margin	-16.42%	-4.21%	1.17%	5.06%	3.66%
Free Cash Flow Margin	-9.95%	-0.49%	-0.75%	-0.26%	1.15%
EBITDA	-49.6	-23.8	23	44.8	47.5
EBITDA Margin	-9.95%	-4.01%	3.50%	6.75%	7.12%
D&A For EBITDA	13.9	9.7	8.5	7.7	6.8
EBIT	-63.5	-33.5	14.5	37.1	40.7
EBIT Margin	-12.73%	-5.65%	2.21%	5.59%	6.10%
Effective Tax Rate	-	-	-	19.62%	27.90%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.