Midwich Group PLC
LSE:MIDW
Midwich Group PLC
LSE:MIDW
Price:
215
GBX
1.42%
Market Cap:
£224.8m
Income Statement
Earnings Waterfall
Midwich Group PLC
Midwich Group PLC
Income Statement
Midwich Group PLC
Midwich Group PLC
Currency: GBP
| Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Interest Expense |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
2
|
3
|
4
|
5
|
4
|
4
|
4
|
|
| Revenue |
370
N/A
|
423
+14%
|
472
+11%
|
524
+11%
|
574
+9%
|
624
+9%
|
686
+10%
|
673
-2%
|
712
+6%
|
800
+12%
|
856
+7%
|
1 034
+21%
|
1 204
+16%
|
1 246
+3%
|
1 295
+4%
|
1 333
+3%
|
1 317
-1%
|
1 291
-2%
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
(314)
|
(359)
|
(399)
|
(441)
|
(479)
|
(521)
|
(573)
|
(569)
|
(610)
|
(683)
|
(725)
|
(878)
|
(1 020)
|
(1 047)
|
(1 069)
|
(1 090)
|
(1 083)
|
(1 059)
|
|
| Gross Profit |
56
N/A
|
64
+14%
|
73
+14%
|
84
+14%
|
95
+13%
|
104
+10%
|
113
+9%
|
105
-7%
|
102
-3%
|
117
+15%
|
131
+12%
|
157
+20%
|
184
+17%
|
199
+8%
|
226
+14%
|
243
+8%
|
234
-4%
|
232
-1%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(41)
|
(47)
|
(52)
|
(60)
|
(69)
|
(79)
|
(88)
|
(90)
|
(94)
|
(101)
|
(110)
|
(130)
|
(148)
|
(157)
|
(183)
|
(205)
|
(221)
|
(216)
|
|
| Selling, General & Administrative |
(40)
|
(50)
|
(50)
|
(61)
|
(69)
|
(78)
|
(87)
|
(87)
|
(90)
|
(97)
|
(108)
|
(129)
|
(145)
|
(154)
|
(179)
|
(200)
|
(217)
|
(211)
|
|
| Depreciation & Amortization |
(4)
|
0
|
(5)
|
(2)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(14)
|
|
| Other Operating Expenses |
3
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
2
|
3
|
5
|
6
|
6
|
7
|
7
|
7
|
9
|
9
|
|
| Operating Income |
16
N/A
|
18
+12%
|
21
+20%
|
23
+10%
|
25
+9%
|
25
-2%
|
25
+2%
|
14
-44%
|
8
-46%
|
16
+108%
|
21
+36%
|
27
+24%
|
35
+33%
|
41
+16%
|
43
+4%
|
38
-12%
|
13
-65%
|
17
+25%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(2)
|
1
|
(0)
|
(2)
|
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
|
| Non-Reccuring Items |
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
11
|
(1)
|
|
| Total Other Income |
(0)
|
(0)
|
0
|
1
|
(3)
|
(2)
|
0
|
(2)
|
(4)
|
(5)
|
(3)
|
(4)
|
(8)
|
(8)
|
(1)
|
0
|
1
|
(3)
|
|
| Pre-Tax Income |
12
N/A
|
16
+35%
|
19
+16%
|
23
+20%
|
21
-7%
|
20
-3%
|
24
+16%
|
10
-58%
|
(1)
N/A
|
9
N/A
|
19
+119%
|
22
+17%
|
25
+12%
|
30
+21%
|
37
+21%
|
31
-15%
|
22
-28%
|
9
-59%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(4)
|
(2)
|
(5)
|
(5)
|
(6)
|
(8)
|
(9)
|
(8)
|
(6)
|
(5)
|
(2)
|
|
| Income from Continuing Operations |
9
|
12
|
14
|
17
|
15
|
15
|
18
|
6
|
(3)
|
4
|
13
|
16
|
17
|
21
|
29
|
25
|
17
|
7
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
|
| Net Income (Common) |
8
N/A
|
11
+39%
|
14
+19%
|
17
+25%
|
15
-13%
|
14
-2%
|
17
+19%
|
6
-67%
|
(4)
N/A
|
3
N/A
|
12
+277%
|
15
+22%
|
15
+1%
|
19
+26%
|
27
+39%
|
22
-16%
|
16
-29%
|
7
-57%
|
|
| EPS (Diluted) |
0.11
N/A
|
0.14
+27%
|
0.17
+21%
|
0.21
+24%
|
0.18
-14%
|
0.18
N/A
|
0.21
+17%
|
0.07
-67%
|
-0.04
N/A
|
0.04
N/A
|
0.14
+250%
|
0.17
+21%
|
0.17
N/A
|
0.21
+24%
|
0.27
+29%
|
0.21
-22%
|
0.15
-29%
|
0.06
-60%
|
|
Switch to:
Switch to:
See Also
Discover More
