Cairn Homes plc
CRN.L · LSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | £860 | £664 | £623 | £424 |
| % Growth | 29.5% | 6.5% | 47% | – |
| Cost of Goods Sold | £673 | £517 | £488 | £340 |
| Gross Profit | £187 | £147 | £136 | £84 |
| % Margin | 21.7% | 22.1% | 21.7% | 19.8% |
| R&D Expenses | £0 | £0 | £0 | £0 |
| G&A Expenses | £18 | £16 | £16 | £11 |
| SG&A Expenses | £37 | £34 | £31 | £25 |
| Sales & Mktg Exp. | £19 | £19 | £15 | £14 |
| Other Operating Expenses | £0 | £0 | £0 | £0 |
| Operating Expenses | £37 | £34 | £31 | £25 |
| Operating Income | £150 | £113 | £104 | £58 |
| % Margin | 17.4% | 17% | 16.7% | 13.8% |
| Other Income/Exp. Net | -£15 | -£14 | -£10 | -£8 |
| Pre-Tax Income | £135 | £99 | £94 | £50 |
| Tax Expense | £20 | £14 | £13 | £7 |
| Net Income | £115 | £85 | £82 | £43 |
| % Margin | 13.3% | 12.8% | 13.1% | 10.2% |
| EPS | 0.18 | 0.13 | 0.12 | 0.058 |
| % Growth | 38.5% | 8.3% | 108% | – |
| EPS Diluted | 0.18 | 0.13 | 0.12 | 0.058 |
| Weighted Avg Shares Out | 640 | 674 | 703 | 750 |
| Weighted Avg Shares Out Dil | 645 | 679 | 710 | 751 |
| Supplemental Information | – | – | – | – |
| Interest Income | £0 | £0 | £0 | £0 |
| Interest Expense | £15 | £14 | £10 | £8 |
| Depreciation & Amortization | £3 | £2 | £2 | £1 |
| EBITDA | £153 | £115 | £106 | £59 |
| % Margin | 17.8% | 17.3% | 17% | 14% |