FW Thorpe Plc Price (TFW.L)

Stock Price

Low: Year Low
High: Year High

Market Cap

Fetching Data...

Enterprise Value

Fetching Data...

Fetching Data...

Shares Outstanding

117,294,290

(0.0006)%

Income Statement Summary

Revenue
Cost of Revenue
Gross Profit
Operating Expenses
Operating Income
Other Expenses
Net Income
news-img
FW Thorpe Plc
news-img

Income Statement

FW Thorpe Plc

Currency: GBp

YEAR 1985 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
Revenue 7,532,000.00

+0%

8,294,000.00

+10%

9,339,000.00

+13%

9,661,000.00

+3%

11,460,000.00

+19%

13,275,000.00

+16%

14,739,000.00

+11%

16,122,000.00

+9%

19,468,000.00

+21%

20,913,000.00

+7%

21,273,000.00

+2%

23,699,000.00

+11%

26,659,000.00

+12%

25,410,000.00

-5%

27,173,000.00

+7%

33,054,000.00

+22%

29,452,000.00

-11%

32,677,000.00

+11%

37,258,000.00

+14%

41,572,000.00

+12%

44,204,000.00

+6%

45,694,000.00

+3%

51,780,000.00

+13%

53,356,000.00

+3%

46,950,000.00

-12%

52,833,000.00

+13%

55,559,000.00

+5%

55,332,000.00

0%

61,352,000.00

+11%

73,544,000.00

+20%

88,946,000.00

+21%

105,448,000.00

+19%

109,614,000.00

+4%

110,643,000.00

+1%

113,342,000.00

+2%

117,875,000.00

+4%

143,715,000.00

+22%

176,749,000.00

+23%

175,798,000.00

-1%

Cost of Revenue
Cost of Revenue 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15,236,000.00 16,804,000.00 16,008,000.00 16,932,000.00 21,771,000.00 19,113,000.00 20,301,000.00 22,878,000.00 25,067,000.00 25,681,000.00 26,567,000.00 29,247,000.00 29,900,000.00 25,723,000.00 29,635,000.00 30,674,000.00 31,036,000.00 34,321,000.00 41,314,000.00 50,000,000.00 59,025,000.00 58,305,000.00 60,264,000.00 65,928,000.00 64,812,000.00 83,653,000.00 103,345,000.00 90,361,000.00
Gross Profit
Gross Profit 7,532,000.00

+0%

8,294,000.00

+10%

9,339,000.00

+13%

9,661,000.00

+3%

11,460,000.00

+19%

13,275,000.00

+16%

14,739,000.00

+11%

16,122,000.00

+9%

19,468,000.00

+21%

20,913,000.00

+7%

21,273,000.00

+2%

8,463,000.00

-60%

9,855,000.00

+16%

9,402,000.00

-5%

10,241,000.00

+9%

11,283,000.00

+10%

10,339,000.00

-8%

12,376,000.00

+20%

14,380,000.00

+16%

16,505,000.00

+15%

18,523,000.00

+12%

19,127,000.00

+3%

22,533,000.00

+18%

23,456,000.00

+4%

21,227,000.00

-10%

23,198,000.00

+9%

24,885,000.00

+7%

24,296,000.00

-2%

27,031,000.00

+11%

32,230,000.00

+19%

38,946,000.00

+21%

46,423,000.00

+19%

51,309,000.00

+11%

50,379,000.00

-2%

47,414,000.00

-6%

53,063,000.00

+12%

60,062,000.00

+13%

73,404,000.00

+22%

85,437,000.00

+16%

Gross Profit Ratio (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (1.00%) (0.36%) (0.37%) (0.37%) (0.38%) (0.34%) (0.35%) (0.38%) (0.39%) (0.40%) (0.42%) (0.42%) (0.44%) (0.44%) (0.45%) (0.44%) (0.45%) (0.44%) (0.44%) (0.44%) (0.44%) (0.44%) (0.47%) (0.46%) (0.42%) (0.45%) (0.42%) (0.42%) (0.49%)
Operating Expenses
Research and Development 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 223,000.00 268,000.00 286,000.00 325,000.00 332,000.00 532,000.00 542,000.00 512,000.00 517,000.00 907,000.00 1,134,000.00 1,030,000.00 846,000.00 0.00 0.00 0.00 0.00 0.00 0.00 911,000.00 1,227,000.00 1,329,000.00 2,064,000.00 1,778,000.00 2,052,000.00 2,033,999.00 2,085,999.00 1,881,000.00 2,128,000.00 2,303,000.00 0.00
General and Administrative 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,754,000.00 4,738,000.00 5,632,000.00 3,858,000.00 3,958,000.00 8,907,000.00 9,019,000.00 10,102,000.00 12,331,000.00 14,532,000.00 17,374,000.00 20,261,000.00 19,840,000.00 20,489,000.00 22,855,000.00 23,482,000.00 31,292,000.00 33,001,000.00
Selling, General & Admin... 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7,760,000.00 8,382,000.00 9,209,000.00 7,234,000.00 7,952,000.00 13,035,000.00 13,546,000.00 15,154,000.00 18,512,000.00 22,987,000.00 27,972,000.00 32,084,000.00 33,022,000.00 31,925,000.00 33,418,999.00 36,432,000.00 46,783,000.00 55,371,000.00
Selling & Marketing Exp... 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,006,000.00 3,644,000.00 3,577,000.00 3,376,000.00 3,994,000.00 4,128,000.00 4,527,000.00 5,052,000.00 6,181,000.00 8,455,000.00 10,598,000.00 11,823,000.00 13,182,000.00 13,434,000.00 13,598,000.00 15,501,000.00 19,214,000.00 22,370,000.00
Depreciation and Amortiz... 144,000.00 156,000.00 182,000.00 236,000.00 295,000.00 332,000.00 408,000.00 473,000.00 523,000.00 568,000.00 660,000.00 730,000.00 822,000.00 970,000.00 1,069,000.00 1,185,000.00 1,808,000.00 1,193,000.00 1,168,000.00 1,148,000.00 1,216,000.00 1,844,000.00 1,911,000.00 1,878,000.00 1,480,000.00 1,646,000.00 2,056,000.00 1,332,000.00 1,405,000.00 1,387,000.00 1,832,000.00 3,669,000.00 4,536,000.00 4,964,000.00 5,798,000.00 5,644,000.00 6,972,000.00 8,743,000.00 7,230,000.00
Other Expenses 1,133,000.00 8,294,000.00 1,310,000.00 1,009,000.00 1,110,000.00 1,508,000.00 13,116,000.00 14,625,000.00 16,905,000.00 17,813,000.00 8,000.00 5,281,000.00 5,955,000.00 6,805,000.00 7,015,000.00 7,677,000.00 -196,000.00 -245,000.00 -342,000.00 5,000.00 4,000.00 4,000.00 8,000.00 112,000.00 54,000.00 22,000.00 0.00 140,000.00 157,000.00 155,000.00 84,000.00 -9,000.00 161,000.00 224,000.00 64,000.00 52,000.00 113,000.00 103,000.00 -565,000.00
Total Operating Expenses 7,532,000.00 8,294,000.00 9,339,000.00 9,661,000.00 11,460,000.00 13,275,000.00 13,116,000.00 14,625,000.00 17,128,000.00 18,081,000.00 19,378,000.00 5,606,000.00 6,287,000.00 7,337,000.00 7,557,000.00 8,189,000.00 28,406,000.00 29,252,000.00 32,256,000.00 36,238,000.00 37,246,000.00 10,766,000.00 12,063,000.00 12,783,000.00 10,641,000.00 11,988,000.00 13,035,000.00 13,485,999.00 15,023,000.00 18,342,000.00 23,247,000.00 28,546,000.00 32,339,000.00 31,445,000.00 31,925,000.00 33,418,999.00 36,432,000.00 46,783,000.00 54,806,000.00
Cost and Exponses 7,532,000.00 8,294,000.00 9,339,000.00 9,661,000.00 11,460,000.00 13,275,000.00 13,116,000.00 14,625,000.00 17,128,000.00 18,081,000.00 19,378,000.00 20,842,000.00 23,091,000.00 23,345,000.00 24,489,000.00 29,960,000.00 28,406,000.00 29,252,000.00 32,256,000.00 36,238,000.00 37,246,000.00 37,333,000.00 41,310,000.00 42,683,000.00 36,364,000.00 41,623,000.00 43,709,000.00 44,521,999.00 49,344,000.00 59,656,000.00 73,247,000.00 87,571,000.00 90,644,000.00 91,709,000.00 97,853,000.00 98,231,000.00 120,085,000.00 150,128,000.00 145,167,000.00
Operating Income
Operating Income 0.00

+0%

0.00

+0%

0.00

+0%

0.00

+0%

0.00

+0%

0.00

+0%

1,623,000.00

+0%

1,497,000.00

-8%

2,340,000.00

+56%

2,832,000.00

+21%

1,927,000.00

-32%

2,877,000.00

+49%

3,568,000.00

+24%

2,065,000.00

-42%

2,684,000.00

+30%

3,077,000.00

+15%

1,046,000.00

-66%

3,425,000.00

+227%

5,020,000.00

+47%

5,338,000.00

+6%

6,877,000.00

+29%

8,361,000.00

+22%

10,507,000.00

+26%

10,670,000.00

+2%

10,617,000.00

0%

11,252,000.00

+6%

11,850,000.00

+5%

10,750,000.00

-9%

11,877,000.00

+10%

13,718,000.00

+16%

16,195,000.00

+18%

18,684,000.00

+15%

19,466,000.00

+4%

17,649,000.00

-9%

15,489,000.00

-12%

19,644,000.00

+27%

23,630,000.00

+20%

26,621,000.00

+13%

30,631,000.00

+15%

Operating Income Ratio (0.00%) (0.00%) (0.00%) (0.00%) (0.00%) (0.00%) (0.11%) (0.09%) (0.12%) (0.14%) (0.09%) (0.12%) (0.13%) (0.08%) (0.10%) (0.09%) (0.04%) (0.10%) (0.13%) (0.13%) (0.16%) (0.18%) (0.20%) (0.20%) (0.23%) (0.21%) (0.21%) (0.19%) (0.19%) (0.19%) (0.18%) (0.18%) (0.18%) (0.16%) (0.14%) (0.17%) (0.16%) (0.15%) (0.17%)
Other Income and Exp...
Interest Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 196,000.00 245,000.00 342,000.00 378,000.00 543,000.00 804,000.00 1,213,000.00 877,000.00 110,000.00 372,000.00 387,000.00 716,000.00 544,000.00 507,000.00 570,000.00 474,000.00 597,000.00 635,000.00 434,000.00 138,000.00 163,000.00 404,000.00 738,000.00
Interest Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 62,000.00 54,000.00 0.00 0.00 0.00 126,000.00 0.00 0.00 121,000.00 0.00 0.00 627,000.00 784,000.00 718,000.00 1,046,000.00 36,000.00 39,000.00 247,000.00 339,000.00 297,000.00
Total Other Income/Exp... 1,382,000.00 1,402,000.00 1,601,000.00 1,242,000.00 1,365,000.00 1,604,000.00 202,000.00 159,000.00 170,000.00 308,000.00 291,000.00 238,000.00 474,000.00 1,323,000.00 333,000.00 153,000.00 196,000.00 307,000.00 342,000.00 -13,000.00 543,000.00 847,000.00 1,213,000.00 877,000.00 83,000.00 361,000.00 831,000.00 776,000.00 675,000.00 677,000.00 75,000.00 -71,000.00 101,000.00 4,397,000.00 454,000.00 -652,000.00 245,000.00 833,000.00 -758,000.00
EBITDA
EBITDA 144,000.00 156,000.00 182,000.00 236,000.00 295,000.00 332,000.00 2,031,000.00 1,970,000.00 2,863,000.00 3,400,000.00 2,555,000.00 3,587,000.00 4,390,000.00 3,035,000.00 3,753,000.00 4,279,000.00 2,821,000.00 4,618,000.00 6,530,000.00 6,837,000.00 8,524,000.00 11,052,000.00 13,631,000.00 13,425,000.00 12,180,000.00 13,260,000.00 13,906,000.00 12,082,000.00 13,282,000.00 15,105,000.00 18,027,000.00 20,715,000.00 22,117,000.00 20,780,000.00 21,287,000.00 25,824,000.00 30,602,000.00 35,364,000.00 37,861,000.00
EBITDA ratio (0.02%) (0.02%) (0.02%) (0.02%) (0.03%) (0.03%) (0.14%) (0.12%) (0.15%) (0.16%) (0.12%) (0.15%) (0.16%) (0.10%) (0.14%) (0.13%) (0.10%) (0.15%) (0.17%) (0.17%) (0.20%) (0.20%) (0.26%) (0.25%) (0.26%) (0.25%) (0.25%) (0.22%) (0.22%) (0.21%) (0.20%) (0.20%) (0.20%) (0.19%) (0.19%) (0.21%) (0.21%) (0.20%) (0.22%)
Income Before Tax
Income Before Tax 1,382,000.00 1,402,000.00 1,601,000.00 1,242,000.00 1,365,000.00 1,604,000.00 1,825,000.00 1,656,000.00 2,510,000.00 3,140,000.00 2,218,000.00 3,115,000.00 4,042,000.00 3,388,000.00 3,017,000.00 3,230,000.00 1,242,000.00 3,732,000.00 5,362,000.00 5,716,000.00 7,420,000.00 9,165,000.00 11,720,000.00 11,547,000.00 10,700,000.00 11,613,000.00 12,658,000.00 11,526,000.00 12,552,000.00 14,395,000.00 16,268,999.00 18,351,000.00 19,567,000.00 19,569,000.00 15,943,000.00 20,141,000.00 23,875,000.00 27,454,000.00 29,873,000.00
Income Before Tax Ratio (0.18%) (0.17%) (0.17%) (0.13%) (0.12%) (0.12%) (0.12%) (0.10%) (0.13%) (0.15%) (0.10%) (0.13%) (0.15%) (0.13%) (0.11%) (0.10%) (0.04%) (0.11%) (0.14%) (0.14%) (0.17%) (0.20%) (0.23%) (0.22%) (0.23%) (0.22%) (0.23%) (0.21%) (0.20%) (0.20%) (0.18%) (0.17%) (0.18%) (0.18%) (0.14%) (0.17%) (0.17%) (0.16%) (0.17%)
Income Tax Expense
Income Tax Expense 541,000.00 487,000.00 550,000.00 420,000.00 466,000.00 589,000.00 621,000.00 592,000.00 808,000.00 1,050,000.00 686,000.00 1,010,000.00 1,240,000.00 1,036,000.00 1,004,000.00 899,000.00 513,000.00 1,110,000.00 1,479,000.00 1,479,000.00 2,224,000.00 2,170,000.00 2,989,000.00 3,072,000.00 2,954,000.00 3,201,000.00 2,718,000.00 2,008,000.00 2,233,000.00 2,691,000.00 3,270,000.00 3,851,000.00 3,457,000.00 3,429,000.00 2,629,000.00 4,329,000.00 4,030,000.00 5,000,000.00 5,560,000.00
Net Income
Net Income 841,000.00

+0%

915,000.00

+9%

1,051,000.00

+15%

1,685,000.00

+60%

899,000.00

-47%

1,015,000.00

+13%

1,204,000.00

+19%

1,064,000.00

-12%

1,702,000.00

+60%

2,090,000.00

+23%

1,532,000.00

-27%

2,105,000.00

+37%

2,802,000.00

+33%

2,352,000.00

-16%

2,013,000.00

-14%

2,331,000.00

+16%

729,000.00

-69%

2,622,000.00

+260%

3,883,000.00

+48%

4,237,000.00

+9%

5,196,000.00

+23%

6,995,000.00

+35%

8,731,000.00

+25%

8,475,000.00

-3%

8,216,000.00

-3%

9,411,000.00

+15%

11,317,000.00

+20%

9,565,000.00

-15%

10,189,000.00

+7%

11,451,000.00

+12%

12,999,000.00

+14%

14,500,000.00

+12%

16,110,000.00

+11%

16,140,000.00

+0%

13,314,000.00

-18%

15,812,000.00

+19%

20,073,000.00

+27%

21,934,000.00

+9%

24,313,000.00

+11%

Net Income Ratio (0.11%) (0.11%) (0.11%) (0.17%) (0.08%) (0.08%) (0.08%) (0.07%) (0.09%) (0.10%) (0.07%) (0.09%) (0.11%) (0.09%) (0.07%) (0.07%) (0.02%) (0.08%) (0.10%) (0.10%) (0.12%) (0.15%) (0.17%) (0.16%) (0.17%) (0.18%) (0.20%) (0.17%) (0.17%) (0.16%) (0.15%) (0.14%) (0.15%) (0.15%) (0.12%) (0.13%) (0.14%) (0.12%) (0.14%)
Earning Per Share
Basic EPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.01 0.02 0.02 0.02 0.02 0.02 0.01 0.02 0.03 0.04 0.04 0.06 0.07 0.07 0.07 0.08 0.10 0.08 0.09 0.10 0.11 0.13 0.14 0.14 0.11 0.14 0.17 0.19 0.21
Diluted EPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.01 0.02 0.02 0.02 0.02 0.02 0.01 0.02 0.03 0.04 0.04 0.06 0.07 0.07 0.07 0.08 0.10 0.08 0.09 0.10 0.11 0.12 0.14 0.14 0.11 0.14 0.17 0.19 0.21
Share Outstanding
Basic Share Outstanding 122,800,000.00 122,800,000.00 122,800,000.00 122,800,000.00 123,000,000.00 77,250,000.00 123,850,000.00 123,890,000.00 124,610,000.00 127,190,000.00 129,000,000.00 129,180,000.00 129,180,000.00 129,970,000.00 125,920,000.00 117,980,000.00 116,620,000.00 117,050,000.00 117,430,940.00 118,257,150.00 118,692,440.00 118,928,340.00 119,089,700.00 118,649,010.00 117,235,590.00 117,235,590.00 117,192,140.00 117,192,140.00 116,792,165.00 115,675,590.00 115,675,590.00 115,675,590.00 115,834,897.00 116,060,378.00 116,272,709.00 116,511,580.00 116,953,866.00 117,199,805.00 117,256,012.00
Diluted Share Outstanding 122,800,000.00 122,800,000.00 122,800,000.00 122,800,000.00 123,000,000.00 77,250,000.00 123,850,000.00 123,890,000.00 124,610,000.00 127,190,000.00 129,000,000.00 129,180,000.00 129,180,000.00 129,970,000.00 125,920,000.00 118,360,000.00 117,580,645.00 120,275,229.00 119,435,590.00 119,435,590.00 119,435,590.00 119,261,940.00 119,328,400.00 118,649,010.00 117,235,590.00 117,235,590.00 117,192,140.00 117,192,140.00 116,792,165.00 115,706,334.00 115,938,805.00 116,303,503.00 116,692,591.00 116,689,595.00 116,805,366.00 116,938,189.00 117,209,308.00 117,294,937.00 117,294,290.00
8 New Orders
close
Theme Customizer

Customize your theme

close

Theme variation