Markets › LSE › HWG.L

Harworth Group plc

LSE:HWG.LReal EstateFTSE:ASXFTSE:MCX

£1.88+0.86%At closeAt close · Tue 20 Oct · ≈ AED 9.19 · Market cap $815.71M · Next earnings Tue 23 Mar

GBP millions	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025	YoY
Revenue	70.0	109.9	166.7	72.4	181.6	130.7	−28.0%
Cost of revenue	59.7	61.4	83.4	60.1	150.5	118.4	−21.3%
Gross profit	11.4	48.5	85.3	12.4	31.1	12.3	−60.4%
Research & development	0.0	0.0	0.0	0.0	0.0	0.0	—
Selling, general & administrative	14.5	19.2	22.1	27.4	10.6	11.7	+9.9%
Selling & marketing	0.0	0.0	0.0	0.0	0.0	0.0	—
Operating expenses	(17.1)	17.9	22.2	(41.9)	(43.6)	35.3	+181.1%
Operating income	27.8	121.9	44.5	54.2	74.6	(23.0)	−130.8%
Interest expense	3.5	4.1	6.4	6.4	7.9	15.2	+91.5%
Interest income	0.4	0.2	0.2	0.4	3.2	4.6	+44.4%
Other income / expense	5.6	5.3	(13.6)	(4.4)	(5.2)	40.4	+869.7%
Pre-tax income	33.3	127.2	30.9	49.8	69.4	17.4	−75.0%
Income tax	7.5	33.2	3.0	11.9	12.2	7.9	−35.0%
Net income	25.8	94.0	27.8	38.0	57.2	9.5	−83.5%
Discontinued operations	0.0	0.0	0.0	0.0	0.0	0.0	—
Other net income adjustments	0.0	0.0	0.0	0.0	0.0	0.0	—
EPS, basic (per share)	0.08	0.29	0.09	0.12	0.18	0.03	−83.8%
EPS, diluted (per share)	0.08	0.29	0.09	0.12	0.17	0.03	−83.4%
EBITDA	(2.9)	30.8	61.3	54.3	77.7	33.2	−57.3%
Depreciation & amortization	0.3	0.2	0.2	0.3	0.4	0.6	+49.8%
Weighted average shares (shares)	322,104,415	322,493,443	322,571,783	322,767,356	323,497,275	324,003,413	+0.2%
Weighted average diluted shares (shares)	323,840,504	325,059,137	326,317,353	328,653,655	331,274,223	334,337,040	+0.9%
Gross margin	16.2%	44.1%	51.2%	17.1%	17.1%	9.4%	−7.7 pts
Operating margin	39.7%	111.0%	26.7%	74.9%	41.1%	−17.6%	−58.7 pts
Net margin	36.9%	85.5%	16.7%	52.4%	31.5%	7.2%	−24.3 pts

GBP millionsUpdated 31 Dec 2025 ·

ⓘ

Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.