Spirax 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	1,703	1,665	1,683	1,611	1,345
Revenue Growth (YoY)	2.26%	-1.03%	4.47%	19.79%	12.66%
Cost of Revenue	1,438	1,361	1,398	1,292	1,024
Gross Profit	265.4	304.6	284.4	318.8	320.9
Operating Income	265.4	304.6	284.4	318.8	320.9
Interest Income	8.7	13	11.3	5.6	3.4
Interest Expense	-47	-56.7	-51.2	-16.3	-9.8
Other Non-Operating Income (Expense)	-0.6	-2	-	-	-
Total Non-Operating Income (Expense)	-38.9	-45.7	-39.9	-10.7	-6.4
Pretax Income	226.5	258.9	244.5	308.1	314.5
Provision for Income Taxes	62.9	67.5	60.5	83.1	79.6
Net Income	163.6	191.4	184	225	234.9
Minority Interest in Earnings	0.2	0.2	0.4	0.3	0.3
Net Income to Common	163.4	191.2	183.6	224.7	234.6
Net Income Growth	-14.54%	4.14%	-18.29%	-4.22%	35.14%
Shares Outstanding (Basic)	74	74	74	74	74
Shares Outstanding (Diluted)	74	74	74	74	74
Shares Change (YoY)	-	0.14%	-	-0.14%	-
EPS (Basic)	2.22	2.60	2.50	3.05	3.18
EPS (Diluted)	2.21	2.59	2.49	3.04	3.17
EPS Growth	-14.56%	4.02%	-18.23%	-4.13%	35.22%
Free Cash Flow	248.4	238.5	214.6	136.8	220.6
Free Cash Flow Growth	4.15%	11.14%	56.87%	-37.99%	1.57%
Free Cash Flow Per Share	3.36	3.23	2.91	1.85	2.99
Dividends Per Share	1.700	1.650	1.600	1.520	1.360
Dividend Growth	3.03%	3.13%	5.26%	11.77%	15.25%
Gross Margin	15.59%	18.29%	16.90%	19.79%	23.87%
Operating Margin	15.59%	18.29%	16.90%	19.79%	23.87%
Profit Margin	9.61%	11.49%	10.94%	13.97%	17.47%
FCF Margin	14.59%	14.32%	12.75%	8.49%	16.41%
EBITDA	367.6	408.3	397.1	399.8	389.9
EBITDA Margin	21.59%	24.52%	23.60%	24.82%	29.00%
EBIT	265.4	304.6	284.4	318.8	320.9
EBIT Margin	15.59%	18.29%	16.90%	19.79%	23.87%
Effective Tax Rate	27.77%	26.07%	24.74%	26.97%	25.31%