Judges Scientific plc (LON: JDG)

Judges Scientific Income Statement

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

Year	2023	2022	2021	2020	2019
Revenue	136.1	113.21	91.29	79.87	82.5
Revenue Growth (YoY)	20.22%	24.01%	14.30%	-3.19%	5.95%
Cost of Revenue	114.3	92.2	75.95	69.84	68.15
Gross Profit	21.8	21.01	15.34	10.02	14.35
Selling, General & Admin	-8	-8.29	-5.43	33.53	32.83
Research & Development	8	8.29	5.43	7.24	6.36
Other Operating Expenses	0	0.12	-0.09	-0.06	0
Operating Expenses	72.5	-0.12	0.09	0.06	37.45
Operating Income	21.8	21.13	15.25	9.96	14.35
Interest Income	0.3	0.17	0	0.01	0.1
Interest Expense	3.4	1.96	0.71	0.65	0.53
Other Expense / Income	5.7	3.65	-0.1	0.27	0.76
Pretax Income	13.4	15.97	14.86	9.47	13.63
Income Tax	3.5	3.19	1.96	0.83	1.78
Net Income	9.5	12.5	12.68	8.22	11.38
Net Income Growth	-24.00%	-1.44%	54.28%	-27.78%	33.98%
Shares Outstanding (Basic)	7	6	6	6	6
Shares Outstanding (Diluted)	7	6	6	6	6
Shares Change	3.00%	0.46%	0.18%	0.88%	0.93%
EPS (Basic)	1.46	1.97	2.01	1.31	1.83
EPS (Diluted)	1.43	1.94	1.98	1.29	1.80
EPS Growth	-26.29%	-2.02%	53.49%	-28.33%	33.33%
Free Cash Flow	17.9	12.33	13.44	10.53	15.28
Free Cash Flow Per Share	2.70	1.92	2.10	1.65	2.41
Gross Margin	16.02%	18.56%	16.81%	12.55%	17.39%
Operating Margin	16.02%	18.67%	16.71%	12.47%	17.39%
Profit Margin	6.98%	11.04%	13.89%	10.29%	13.80%
Free Cash Flow Margin	13.15%	10.89%	14.72%	13.18%	18.52%
Effective Tax Rate	26.12%	19.99%	13.16%	8.71%	13.04%
EBITDA	37.2	32.1	20.01	15	18.72
EBITDA Margin	27.33%	28.36%	21.92%	18.78%	22.69%
Depreciation & Amortization	15.4	10.97	4.75	5.04	4.37
EBIT	21.8	21.13	15.25	9.96	14.35
EBIT Margin	16.02%	18.67%	16.71%	12.47%	17.39%

Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.