FW Thorpe Statements
TF
Data from FW Thorpe`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
GBP - British pound
Last reporting period:
31 Dec, 2023
Next reporting period:
28 Jun, 2024
Report frequency:
Semi-annual
Earnings release date:
—
Expected release date:
10 Oct, 2024
FW Thorpe Income Statement
B
M
GBP (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
82.593
-13 %
100
—
0
—
—
0
—
0
71.39
86.4
71.39
-8.5 %
86.4
11.203
-33.5 %
13.6
-0.485
-0.6
—
0
10.718
-34.3 %
13
2.148
2.6
8.57
-36.8 %
10.4
0.073
117.31
94.896
15.9 %
100
—
0
—
—
0
—
0
78.523
82.7
78.043
10.1 %
82.2
16.853
53.5 %
17.8
-0.539
-0.6
—
0
16.314
53.6 %
17.2
2.76
2.9
13.554
61.7 %
14.3
0.116
117.3
81.853
2.1 %
100
—
0
—
—
0
—
0
70.874
86.6
70.874
10.2 %
86.6
10.979
-30.9 %
13.4
-0.359
-0.4
—
0
10.62
-32 %
13
2.24
2.7
8.38
-36.4 %
10.2
0.071
117.29
80.208
26.3 %
100
—
0
—
—
0
—
0
64.752
80.7
64.329
17.7 %
80.2
15.879
79.7 %
19.8
-0.272
-0.3
—
0
15.607
83.7 %
19.5
2.434
3
13.173
90.9 %
16.4
0.113
117.09
63.507
3.3 %
100
—
0
—
—
0
—
0
54.671
86.1
54.671
535.4 %
86.1
8.836
-23.7 %
13.9
-0.34
-0.5
—
0
8.496
-33.5 %
13.4
1.596
2.5
6.9
-30.5 %
10.9
0.059
117.37
61.501
9.1 %
100
62.484
101.6
-0.983
—
-1.6
—
0
-12.268
-19.9
-12.557
-125.8 %
-20.4
11.574
51.2 %
18.8
-0.366
-0.6
—
0
12.774
73.4 %
20.8
2.84
4.6
9.934
69 %
16.2
0.085
117.45
56.374
0.8 %
100
—
0
—
—
0
—
0
48.721
86.4
48.721
3.5 %
86.4
7.653
-13.5 %
13.6
-0.286
-0.5
—
0
7.367
-14.1 %
13.1
1.489
2.6
5.878
-21.2 %
10.4
0.05
116.43
55.93
-2.6 %
100
—
0
—
—
0
—
0
47.351
84.7
47.087
-5.7 %
84.2
8.843
18.1 %
15.8
-0.264
-0.5
—
0
8.579
16.5 %
15.3
1.124
2
7.455
27.2 %
13.3
0.064
116.83
57.412
-1 %
100
—
0
—
—
0
—
0
49.923
87
49.923
5.4 %
87
7.489
-29.5 %
13
-0.125
-0.2
—
0
7.364
-31.8 %
12.8
1.505
2.6
5.859
-35 %
10.2
0.05
116.78
57.974
10.1 %
100
—
0
—
—
0
—
0
—
0
47.344
3.7 %
81.7
10.63
51.4 %
18.3
0.161
0.3
—
0
10.791
22.9 %
18.6
1.777
3.1
9.014
26.5 %
15.5
0.077
116.61
52.669
-6.7 %
100
—
0
—
—
0
—
0
—
0
45.65
1.9 %
86.7
7.019
-39.7 %
13.3
-0.158
-0.3
—
0
8.778
-24.9 %
16.7
1.652
3.1
7.126
-27.5 %
13.5
0.061
116.76
56.444
6.2 %
100
—
0
—
—
0
—
0
—
0
44.807
-1.2 %
79.4
11.637
48.6 %
20.6
0.048
0.09
—
0
11.685
48.2 %
20.7
1.859
3.3
9.826
56.4 %
17.4
0.084
116.88
53.17
-1.9 %
100
—
0
—
—
0
—
0
—
0
45.341
4.1 %
85.3
7.829
-26.5 %
14.7
0.053
0.1
—
0
7.882
-25.2 %
14.8
1.598
3
6.284
-24.1 %
11.8
0.054
116.5
54.212
5.8 %
100
—
0
—
—
0
—
0
—
0
43.565
0.2 %
80.4
10.647
36.9 %
19.6
-0.106
-0.2
—
0
10.541
35 %
19.4
2.263
4.2
8.278
33.1 %
15.3
0.071
116.26
51.24
7.7 %
100
—
0
—
—
0
—
0
—
0
43.46
14.7 %
84.8
7.78
-19.8 %
15.2
0.04
0.08
—
0
7.81
-19.1 %
15.2
1.59
3.1
6.22
-20.6 %
12.1
0.05
116.35
47.58
15 %
100
—
0
—
—
0
—
0
—
0
37.88
8.6 %
79.6
9.7
49.5 %
20.4
-0.05
-0.1
—
0
9.65
45.8 %
20.3
1.82
3.8
7.83
51.5 %
16.5
0.07
116.09
41.37
1.1 %
100
—
0
—
—
0
—
0
—
0
34.88
6.6 %
84.3
6.49
-21 %
15.7
0.13
0.3
—
0
6.62
-22.8 %
16
1.45
3.5
5.17
-27.6 %
12.5
0.04
115.79
40.92
25.4 %
100
—
0
—
—
0
—
0
—
0
32.71
20.6 %
79.9
8.21
49 %
20.1
0.37
0.9
—
0
8.57
47.3 %
20.9
1.41
3.4
7.14
65.7 %
17.4
0.06
115.68
32.63
2.7 %
100
—
0
—
—
0
—
0
—
0
27.12
8 %
83.1
5.51
-17.3 %
16.9
0.31
1
—
0
5.82
-18.4 %
17.8
1.28
3.9
4.31
-28 %
13.2
0.04
116.31
31.77
7.4 %
100
—
0
—
—
0
—
0
—
0
25.11
2.5 %
79
6.66
30.6 %
21
0.48
1.5
—
0
7.13
31.5 %
22.4
1.02
3.2
5.99
42.6 %
18.9
0.05
116.61
29.58
4.7 %
100
—
0
—
—
0
—
0
—
0
24.49
10.1 %
82.8
5.1
-15.1 %
17.2
0.32
1.1
—
0
5.42
-16 %
18.3
1.22
4.1
4.2
-25.5 %
14.2
0.04
116.98
28.26
4.4 %
100
—
0
—
—
0
—
0
—
0
22.25
-0.4 %
78.7
6.01
26.8 %
21.3
0.44
1.6
—
0
6.45
27 %
22.8
0.81
2.9
5.64
45.4 %
20
0.05
117.15
27.08
5.6 %
100
—
0
—
—
0
—
0
—
0
22.33
16.5 %
82.5
4.74
-26.6 %
17.5
0.33
1.2
—
0
5.08
-27.3 %
18.8
1.2
4.4
3.88
-31.3 %
14.3
0.03
117.24
25.64
-14.3 %
100
—
0
—
—
0
—
0
—
0
19.17
-21.9 %
74.8
6.46
19.9 %
25.2
0.53
2.1
—
0
6.99
23.3 %
27.3
1.34
5.2
5.65
-0.2 %
22
0.05
117.24
29.92
14.5 %
100
—
0
—
—
0
—
0
—
0
24.54
26.4 %
82
5.39
-19.8 %
18
0.28
0.9
—
0
5.67
-18.3 %
19
1.38
4.6
5.66
-2.2 %
18.9
0.04
117.24
26.14
-2.1 %
100
—
0
—
—
0
—
0
—
0
19.42
-12.4 %
74.3
6.72
48.3 %
25.7
0.22
0.8
—
0
6.94
48.6 %
26.5
1.9
7.3
5.79
59.9 %
22.1
0.04
117.24
26.7
-2.5 %
100
—
0
—
—
0
—
0
—
0
22.16
6.7 %
83
4.53
-31.6 %
17
0.14
0.5
—
0
4.67
-29.2 %
17.5
1.3
4.9
3.62
-25.7 %
13.6
0.03
117.24
27.39
-3 %
100
—
0
—
—
0
—
0
—
0
20.77
-12.3 %
75.8
6.62
45.2 %
24.2
-0.02
-0.07
—
0
6.6
41 %
24.1
1.73
6.3
4.87
45.8 %
17.8
0.04
117.24
28.25
9.5 %
100
—
0
—
—
0
—
0
—
0
23.69
22.8 %
83.9
4.56
-30 %
16.1
0.11
0.4
—
0
4.68
-31.1 %
16.6
1.33
4.7
3.34
-33.3 %
11.8
0.03
117.24
25.79
-6.4 %
100
—
0
—
—
0
—
0
—
0
19.29
-17.6 %
74.8
6.51
56.5 %
25.2
0.29
1.1
—
0
6.79
42.9 %
26.3
1.79
6.9
5.01
44.4 %
19.4
0.04
118.25
27.56
4.1 %
100
—
0
—
—
0
—
0
—
0
23.4
17.5 %
84.9
4.16
-36.6 %
15.1
0.59
2.1
—
0
4.75
-34.1 %
17.2
1.28
4.6
3.47
-37.5 %
12.6
0.03
119.05
26.48
4.7 %
100
—
0
—
—
0
—
0
—
0
19.92
-6.7 %
75.2
6.56
66.1 %
24.8
0.74
2.8
—
0
7.21
59.9 %
27.2
1.66
6.3
5.55
74.5 %
21
0.05
119.37
25.3
11.5 %
100
—
0
—
—
0
—
0
—
0
21.35
21.7 %
84.4
3.95
-23.3 %
15.6
0.48
1.9
—
0
4.51
-20.2 %
17.8
1.33
5.3
3.18
-29.3 %
12.6
0.03
119.28
22.7
-1.3 %
100
—
0
—
—
0
—
0
—
0
17.55
-11.7 %
77.3
5.15
65.1 %
22.7
0.49
2.2
—
0
5.65
58.3 %
24.9
1.15
5.1
4.5
76.5 %
19.8
0.04
119.09
23
2.6 %
100
—
0
—
—
0
—
0
—
0
19.88
11.2 %
86.4
3.12
-31.1 %
13.6
0.36
1.6
—
0
3.57
-19 %
15.5
1.02
4.4
2.55
-17.5 %
11.1
0.02
119.44
22.41
2.8 %
100
—
0
—
—
0
—
0
—
0
17.88
-6.1 %
79.8
4.53
65.3 %
20.2
0.28
1.2
—
0
4.41
46.5 %
19.7
1.32
5.9
3.09
46.4 %
13.8
0.03
119.44
21.79
3.3 %
100
—
0
—
—
0
—
0
—
0
19.05
7.4 %
87.4
2.74
-18.2 %
12.6
0.27
1.2
—
0
3.01
-15.2 %
13.8
0.9
4.1
2.11
-23.6 %
9.7
0.02
119.44
21.1
3 %
100
—
0
—
—
0
—
0
—
0
17.74
-3.2 %
84.1
3.35
55.1 %
15.9
0.2
0.9
—
0
3.55
51.7 %
16.8
0.78
3.7
2.76
67.3 %
13.1
0.02
119.44
20.48
5.5 %
100
—
0
—
—
0
—
0
—
0
18.32
13.5 %
89.5
2.16
-34.1 %
10.5
0.18
0.9
—
0
2.34
-32.8 %
11.4
0.7
3.4
1.65
-35.8 %
8.1
0.01
119.44
19.42
—
100
—
0
—
—
0
—
0
—
0
16.14
—
83.1
3.28
—
16.9
0.2
1
—
0
3.48
—
17.9
0.92
4.7
2.57
—
13.2
0.02
119.44