Vesuvius plc (LON:VSVS)
London · Delayed Price · Currency is GBP · Price in GBX 395.40
-2.00 (-0.50%)
Aug 14, 2026, 4:35 PM GMT
Vesuvius Income Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. 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 |
| 1,825 | 1,810 | 1,820 | 1,930 | 2,047 | 1,643 | |
Revenue Growth | 1.89% | -0.58% | -5.68% | -5.74% | 24.62% | 12.66% |
Cost of Revenue | 1,361 | 1,349 | 1,316 | 1,392 | 1,476 | 1,223 |
Gross Profit | 464.3 | 460.7 | 503.7 | 537.9 | 571.5 | 420.1 |
Selling, General & Admin | 320.2 | 310.8 | 317.3 | 339.8 | 345.7 | 277.4 |
Amortization of Goodwill & Intangibles | 11.3 | 10.6 | 10 | 10.3 | 10.4 | 9.7 |
Operating Expenses | 331.5 | 321.4 | 327.3 | 350.1 | 356.1 | 287.1 |
Operating Income | 132.8 | 139.3 | 176.4 | 187.8 | 215.4 | 133 |
Interest Expense | -22 | -22.4 | -23.3 | -23.5 | -18.3 | -13 |
Interest & Investment Income | 6.8 | 7 | 9.7 | 15.3 | 8.8 | 6.7 |
Earnings From Equity Investments | 1 | 1 | 1.1 | 0.9 | 1.2 | 1.3 |
Other Non Operating Income (Expenses) | -1.7 | -1.8 | -10.7 | -1.1 | -0.5 | -0.4 |
EBT Excluding Unusual Items | 116.9 | 123.1 | 153.2 | 179.4 | 206.6 | 127.6 |
Merger & Restructuring Charges | -33.6 | -22 | -13 | - | - | - |
Asset Writedown | -3.9 | -3.9 | -1.6 | - | - | - |
Pretax Income | 79.4 | 97.2 | 138.6 | 179.4 | 206.6 | 127.6 |
Income Tax Expense | 28 | 32.4 | 38.3 | 48.8 | 18.1 | 19.7 |
Earnings From Continuing Operations | 51.4 | 64.8 | 100.3 | 130.6 | 188.5 | 107.9 |
Net Income to Company | 51.4 | 64.8 | 100.3 | 130.6 | 188.5 | 107.9 |
Minority Interest in Earnings | -13.2 | -12.6 | -13.1 | -12.1 | -7.4 | -5.8 |
Net Income | 38.2 | 52.2 | 87.2 | 118.5 | 181.1 | 102.1 |
Net Income to Common | 38.2 | 52.2 | 87.2 | 118.5 | 181.1 | 102.1 |
Net Income Growth | -45.66% | -40.14% | -26.41% | -34.57% | 77.38% | 147.22% |
Shares Outstanding (Basic) | 247 | 247 | 260 | 269 | 270 | 271 |
Shares Outstanding (Diluted) | 248 | 250 | 264 | 272 | 272 | 272 |
Shares Change | -2.96% | -5.16% | -3.09% | 0.22% | -0.29% | 0.26% |
EPS (Basic) | 0.15 | 0.21 | 0.34 | 0.44 | 0.67 | 0.38 |
EPS (Diluted) | 0.15 | 0.21 | 0.33 | 0.44 | 0.67 | 0.38 |
EPS Growth | -44.04% | -36.86% | -24.08% | -34.63% | 77.87% | 146.71% |
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 | 84.3 | 38.5 | 67.6 | 131.9 | 121.9 | -0.3 |
Free Cash Flow Per Share | 0.34 | 0.15 | 0.26 | 0.48 | 0.45 | -0.00 |
Dividend Per Share | 0.236 | 0.236 | 0.235 | 0.230 | 0.223 | 0.212 |
Dividend Growth | 0.43% | 0.43% | 2.17% | 3.37% | 4.95% | 21.84% |
Gross Margin | 25.44% | 25.46% | 27.67% | 27.87% | 27.91% | 25.57% |
Operating Margin | 7.28% | 7.70% | 9.69% | 9.73% | 10.52% | 8.09% |
Profit Margin | 2.09% | 2.89% | 4.79% | 6.14% | 8.85% | 6.21% |
Free Cash Flow Margin | 4.62% | 2.13% | 3.71% | 6.83% | 5.95% | -0.02% |
EBITDA | 196.4 | 198.1 | 231.7 | 241.3 | 268.5 | 181.7 |
EBITDA Margin | 10.76% | 10.95% | 12.73% | 12.50% | 13.11% | 11.06% |
D&A For EBITDA | 63.6 | 58.8 | 55.3 | 53.5 | 53.1 | 48.7 |
EBIT | 132.8 | 139.3 | 176.4 | 187.8 | 215.4 | 133 |
EBIT Margin | 7.28% | 7.70% | 9.69% | 9.73% | 10.52% | 8.09% |
Effective Tax Rate | 35.26% | 33.33% | 27.63% | 27.20% | 8.76% | 15.44% |