S&U plc Price (SUS.L)

Stock Price

Low: Year Low
High: Year High

Market Cap

Fetching Data...

Enterprise Value

Fetching Data...

Fetching Data...

Shares Outstanding

12,150,760

(0.0128)%

Income Statement Summary

Revenue
Cost of Revenue
Gross Profit
Operating Expenses
Operating Income
Other Expenses
Net Income
news-img
S&U plc
news-img

Income Statement

S&U 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 37,061,000.00

+0%

37,755,000.00

+2%

37,773,000.00

+0%

38,076,000.00

+1%

43,546,000.00

+14%

46,301,000.00

+6%

52,321,000.00

+13%

52,954,000.00

+1%

56,855,000.00

+7%

61,793,000.00

+9%

64,720,000.00

+5%

60,518,000.00

-6%

62,301,000.00

+3%

64,833,000.00

+4%

26,479,000.00

-59%

31,892,000.00

+20%

34,430,000.00

+8%

34,996,000.00

+2%

33,929,000.00

-3%

50,712,000.00

+49%

41,275,000.00

-19%

42,795,000.00

+4%

45,978,000.00

+7%

46,182,000.00

+0%

45,795,000.00

-1%

48,016,000.00

+5%

51,919,000.00

+8%

54,551,000.00

+5%

60,095,000.00

+10%

34,421,000.00

-43%

43,269,000.00

+26%

58,818,000.00

+36%

76,963,000.00

+31%

78,429,000.00

+2%

89,939,000.00

+15%

83,761,000.00

-7%

87,889,000.00

+5%

102,714,000.00

+17%

76,172,000.00

-26%

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 0.00 0.00 43,096,000.00 3,214,000.00 3,962,000.00 3,653,000.00 3,131,000.00 3,063,000.00 22,965,000.00 13,143,000.00 14,146,000.00 15,694,000.00 16,166,000.00 16,030,000.00 17,146,000.00 17,870,000.00 0.00 0.00 0.00 16,591,000.00 25,065,000.00 17,284,000.00 16,165,000.00 20,322,000.00 14,784,000.00 19,300,000.00 24,201,000.00 -15,934,000.00
Gross Profit
Gross Profit 37,061,000.00

+0%

37,755,000.00

+2%

37,773,000.00

+0%

38,076,000.00

+1%

43,546,000.00

+14%

46,301,000.00

+6%

52,321,000.00

+13%

52,954,000.00

+1%

56,855,000.00

+7%

61,793,000.00

+9%

64,720,000.00

+5%

60,518,000.00

-6%

62,301,000.00

+3%

21,737,000.00

-65%

23,265,000.00

+7%

27,930,000.00

+20%

30,777,000.00

+10%

31,865,000.00

+4%

30,866,000.00

-3%

27,747,000.00

-10%

28,132,000.00

+1%

28,649,000.00

+2%

30,284,000.00

+6%

30,016,000.00

-1%

29,765,000.00

-1%

30,870,000.00

+4%

34,049,000.00

+10%

54,551,000.00

+60%

60,095,000.00

+10%

34,421,000.00

-43%

26,678,000.00

-22%

33,753,000.00

+27%

59,679,000.00

+77%

62,264,000.00

+4%

69,617,000.00

+12%

68,977,000.00

-1%

68,589,000.00

-1%

78,513,000.00

+14%

92,106,000.00

+17%

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%) (1.00%) (1.00%) (0.34%) (0.88%) (0.88%) (0.89%) (0.91%) (0.91%) (0.55%) (0.68%) (0.67%) (0.66%) (0.65%) (0.65%) (0.64%) (0.66%) (1.00%) (1.00%) (1.00%) (0.62%) (0.57%) (0.78%) (0.79%) (0.77%) (0.82%) (0.78%) (0.76%) (1.21%)
Operating Expenses
Research and Development 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 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
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 16,310,000.00 16,240,000.00 16,679,000.00 17,314,000.00 18,180,000.00 19,408,000.00 19,585,000.00 19,328,000.00 19,937,000.00 21,237,000.00 21,768,000.00 23,096,000.00 7,107,000.00 7,326,000.00 8,567,000.00 9,909,000.00 11,162,000.00 12,849,000.00 11,087,000.00 14,202,000.00 16,245,999.00 19,753,000.00
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 16,310,000.00 16,240,000.00 16,679,000.00 17,314,000.00 18,180,000.00 19,408,000.00 19,585,000.00 19,328,000.00 19,937,000.00 21,237,000.00 21,768,000.00 23,096,000.00 7,120,000.00 7,340,000.00 8,585,000.00 9,923,000.00 11,177,000.00 12,863,000.00 11,096,000.00 14,208,000.00 16,256,000.00 19,767,000.00
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13,000.00 14,000.00 18,000.00 14,000.00 15,000.00 14,000.00 9,000.00 6,000.00 10,001.00 14,000.00
Depreciation and Amortiz... 201,000.00 618,000.00 499,000.00 567,000.00 701,000.00 728,000.00 741,000.00 699,000.00 690,000.00 653,000.00 598,000.00 572,000.00 582,000.00 548,000.00 595,000.00 640,000.00 694,000.00 584,000.00 528,000.00 493,000.00 477,000.00 478,000.00 478,000.00 514,000.00 452,000.00 423,000.00 453,000.00 515,000.00 -17,286,000.00 -14,764,000.00 -19,338,000.00 253,000.00 294,000.00 414,000.00 450,000.00 520,000.00 529,000.00 525,000.00 510,000.00
Other Expenses 37,061,000.00 37,755,000.00 37,773,000.00 38,076,000.00 43,546,000.00 46,301,000.00 47,241,000.00 47,500,000.00 50,849,000.00 55,412,000.00 57,367,000.00 53,154,000.00 -334,000.00 -289,000.00 268,000.00 259,000.00 265,000.00 -428,000.00 -624,000.00 204,000.00 195,000.00 162,000.00 149,000.00 87,000.00 120,000.00 116,000.00 121,000.00 -142,000.00 -142,000.00 -142,000.00 -7,335,000.00 -8,571,000.00 -9,918,000.00 -10,757,000.00 -12,410,000.00 -10,589,000.00 -13,679,000.00 -15,732,000.00 7,759,000.00
Total Operating Expenses 37,061,000.00 37,755,000.00 37,773,000.00 38,076,000.00 43,546,000.00 46,301,000.00 47,241,000.00 47,500,000.00 50,849,000.00 55,412,000.00 57,367,000.00 53,154,000.00 56,679,000.00 15,083,000.00 17,595,000.00 20,066,000.00 20,865,000.00 29,834,000.00 26,106,000.00 16,679,000.00 17,314,000.00 18,180,000.00 19,408,000.00 20,185,000.00 19,328,000.00 19,937,000.00 21,237,000.00 27,184,000.00 42,808,000.00 19,656,000.00 23,799,999.00 33,614,999.00 46,803,000.00 43,869,000.00 12,410,000.00 10,589,000.00 13,679,000.00 15,732,000.00 27,526,000.00
Cost and Exponses 37,061,000.00 37,755,000.00 37,773,000.00 38,076,000.00 43,546,000.00 46,301,000.00 47,241,000.00 47,500,000.00 50,849,000.00 55,412,000.00 57,367,000.00 53,154,000.00 56,679,000.00 58,179,000.00 20,809,000.00 24,028,000.00 24,518,000.00 29,834,000.00 26,106,000.00 16,679,000.00 17,314,000.00 18,180,000.00 19,408,000.00 20,185,000.00 19,328,000.00 19,937,000.00 21,237,000.00 27,184,000.00 42,808,000.00 19,656,000.00 23,799,999.00 33,614,999.00 46,803,000.00 43,869,000.00 49,952,000.00 62,078,000.00 37,099,000.00 53,810,000.00 27,526,000.00
Operating Income
Operating Income 1,295,000.00

+0%

1,752,000.00

+35%

1,986,000.00

+13%

2,264,000.00

+14%

3,617,000.00

+60%

4,207,000.00

+16%

5,021,000.00

+19%

5,299,000.00

+6%

6,003,000.00

+13%

6,370,000.00

+6%

7,346,000.00

+15%

7,376,000.00

+0%

5,953,000.00

-19%

6,066,000.00

+2%

6,188,000.00

+2%

8,449,000.00

+37%

10,397,000.00

+23%

8,793,000.00

-15%

9,693,000.00

+10%

11,068,000.00

+14%

10,818,000.00

-2%

10,469,000.00

-3%

10,876,000.00

+4%

10,131,000.00

-7%

10,437,000.00

+3%

10,933,000.00

+5%

12,812,000.00

+17%

14,670,000.00

+15%

17,286,000.00

+18%

14,764,000.00

-15%

19,338,000.00

+31%

25,168,000.00

+30%

30,160,000.00

+20%

34,560,000.00

+15%

57,207,000.00

+66%

58,388,000.00

+2%

54,910,000.00

-6%

62,781,000.00

+14%

48,646,000.00

-23%

Operating Income Ratio (0.03%) (0.05%) (0.05%) (0.06%) (0.08%) (0.09%) (0.10%) (0.10%) (0.11%) (0.10%) (0.11%) (0.12%) (0.10%) (0.09%) (0.23%) (0.26%) (0.30%) (0.25%) (0.29%) (0.22%) (0.26%) (0.24%) (0.24%) (0.22%) (0.23%) (0.23%) (0.25%) (0.27%) (0.29%) (0.43%) (0.45%) (0.43%) (0.39%) (0.44%) (0.64%) (0.70%) (0.62%) (0.61%) (0.64%)
Other Income and Exp...
Interest Income 663,000.00 510,000.00 243,000.00 372,000.00 788,000.00 775,000.00 716,000.00 646,000.00 387,000.00 317,000.00 323,000.00 248,000.00 144,000.00 227,000.00 236,000.00 946,000.00 1,203,000.00 1,166,000.00 970,000.00 1,364,000.00 1,533,000.00 1,590,000.00 2,034,000.00 1,738,000.00 1,297,000.00 937,000.00 455,000.00 1,000.00 1,000.00 1,000.00 131,000.00 35,000.00 79,781,000.00 82,970,000.00 89,939,000.00 42,000.00 87,889,000.00 102,714,000.00 115,437,000.00
Interest Expenses 663,000.00 510,000.00 243,000.00 372,000.00 788,000.00 775,000.00 716,000.00 646,000.00 387,000.00 317,000.00 323,000.00 248,000.00 144,000.00 227,000.00 236,000.00 946,000.00 1,203,000.00 1,166,000.00 970,000.00 1,364,000.00 1,533,000.00 1,590,000.00 2,034,000.00 1,738,000.00 1,297,000.00 937,000.00 455,000.00 440,000.00 586,000.00 1,539,000.00 1,913,000.00 1,703,000.00 2,818,000.00 4,541,000.00 4,850,000.00 3,610,000.00 3,772,000.00 7,495,000.00 14,921,000.00
Total Other Income/Exp... -663,000.00 -510,000.00 -243,000.00 -372,000.00 -788,000.00 -775,000.00 -716,000.00 -780,000.00 -387,000.00 -317,000.00 -323,000.00 -248,000.00 868,000.00 -214,000.00 -181,000.00 -829,000.00 -1,191,000.00 -947,000.00 -656,000.00 -1,518,000.00 -1,694,000.00 -1,539,000.00 -2,298,000.00 -1,868,000.00 -1,434,000.00 -1,074,000.00 -596,000.00 1,000.00 -727,000.00 -1,680,000.00 -5,000.00 -1,668,000.00 -2,818,000.00 -4,541,000.00 -4,850,000.00 -3,568,000.00 -4,301,000.00 -7,495,000.00 -15,062,000.00
EBITDA
EBITDA 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 10,255,000.00 9,803,000.00 9,386,000.00 9,347,000.00 9,179,000.00 10,889,000.00 10,419,000.00 12,868,000.00 14,924,000.00 17,881,000.00 14,932,000.00 19,900,000.00 25,470,000.00 30,459,000.00 39,521,000.00 40,437,000.00 22,203,000.00 51,319,000.00 49,429,000.00 49,140,000.00
EBITDA ratio (0.04%) (0.06%) (0.07%) (0.07%) (0.10%) (0.11%) (0.11%) (0.11%) (0.12%) (0.11%) (0.12%) (0.13%) (0.12%) (0.10%) (0.26%) (0.29%) (0.32%) (0.27%) (0.31%) (0.22%) (0.27%) (0.26%) (0.24%) (0.23%) (0.23%) (0.23%) (0.25%) (0.28%) (0.00%) (0.00%) (0.00%) (0.00%) (0.69%) (0.72%) (0.64%) (0.70%) (0.63%) (0.62%) (0.65%)
Income Before Tax
Income Before Tax 632,000.00 1,242,000.00 1,743,000.00 1,892,000.00 2,829,000.00 3,432,000.00 4,305,000.00 4,519,000.00 5,616,000.00 6,053,000.00 7,023,000.00 7,128,000.00 6,821,000.00 5,852,000.00 6,007,000.00 7,620,000.00 9,206,000.00 7,846,000.00 9,037,000.00 9,550,000.00 9,124,000.00 8,930,000.00 8,578,000.00 8,263,000.00 9,003,000.00 9,859,000.00 12,216,000.00 14,230,000.00 17,287,000.00 14,765,000.00 19,469,000.00 25,203,000.00 30,160,000.00 34,560,000.00 35,134,000.00 18,128,000.00 47,018,000.00 41,410,000.00 33,584,000.00
Income Before Tax Ratio (0.02%) (0.03%) (0.05%) (0.05%) (0.06%) (0.07%) (0.08%) (0.09%) (0.10%) (0.10%) (0.11%) (0.12%) (0.11%) (0.09%) (0.23%) (0.24%) (0.27%) (0.22%) (0.27%) (0.19%) (0.22%) (0.21%) (0.19%) (0.18%) (0.20%) (0.21%) (0.24%) (0.26%) (0.29%) (0.43%) (0.45%) (0.43%) (0.39%) (0.44%) (0.39%) (0.22%) (0.53%) (0.40%) (0.44%)
Income Tax Expense
Income Tax Expense 298,000.00 540,000.00 670,000.00 717,000.00 968,000.00 1,194,000.00 1,450,000.00 1,445,000.00 1,859,000.00 2,026,000.00 2,436,000.00 2,363,000.00 1,907,000.00 1,796,000.00 1,758,000.00 2,319,000.00 2,775,000.00 2,293,000.00 2,711,000.00 2,919,000.00 2,787,000.00 2,691,000.00 2,613,000.00 2,388,000.00 2,522,000.00 2,816,000.00 3,281,000.00 3,350,000.00 3,955,000.00 2,920,000.00 3,583,000.00 4,861,000.00 5,746,000.00 6,571,000.00 6,252,000.00 3,482,000.00 9,036,000.00 7,692,000.00 8,147,000.00
Net Income
Net Income 334,000.00

+0%

702,000.00

+110%

1,073,000.00

+53%

1,175,000.00

+10%

1,861,000.00

+58%

2,238,000.00

+20%

2,855,000.00

+28%

3,074,000.00

+8%

3,757,000.00

+22%

4,027,000.00

+7%

4,587,000.00

+14%

4,765,000.00

+4%

4,914,000.00

+3%

4,056,000.00

-17%

4,249,000.00

+5%

5,301,000.00

+25%

6,431,000.00

+21%

5,553,000.00

-14%

6,326,000.00

+14%

6,631,000.00

+5%

6,479,000.00

-2%

6,381,000.00

-2%

6,107,000.00

-4%

6,017,000.00

-1%

6,623,000.00

+10%

7,185,000.00

+8%

9,077,000.00

+26%

10,880,000.00

+20%

13,332,000.00

+23%

11,845,000.00

-11%

15,886,000.00

+34%

20,342,000.00

+28%

24,414,000.00

+20%

27,989,000.00

+15%

28,882,000.00

+3%

14,646,000.00

-49%

37,982,000.00

+159%

33,718,000.00

-11%

25,437,000.00

-25%

Net Income Ratio (0.01%) (0.02%) (0.03%) (0.03%) (0.04%) (0.05%) (0.05%) (0.06%) (0.07%) (0.07%) (0.07%) (0.08%) (0.08%) (0.06%) (0.16%) (0.17%) (0.19%) (0.16%) (0.19%) (0.13%) (0.16%) (0.15%) (0.13%) (0.13%) (0.14%) (0.15%) (0.17%) (0.20%) (0.22%) (0.34%) (0.37%) (0.35%) (0.32%) (0.36%) (0.32%) (0.17%) (0.43%) (0.33%) (0.33%)
Earning Per Share
Basic EPS 0.03 0.07 0.10 0.11 0.13 0.16 0.21 0.25 0.31 0.33 0.38 0.39 0.41 0.33 0.35 0.44 0.54 0.46 0.53 0.56 0.54 0.53 0.51 0.50 0.55 0.60 0.76 0.93 1.13 1.00 1.34 1.71 2.04 2.33 2.39 1.21 3.13 2.78 2.09
Diluted EPS 0.03 0.07 0.10 0.11 0.13 0.16 0.21 0.25 0.31 0.33 0.38 0.39 0.41 0.33 0.35 0.44 0.54 0.46 0.53 0.56 0.54 0.53 0.51 0.50 0.55 0.60 0.75 0.92 1.12 0.99 1.32 1.69 2.02 2.32 2.39 1.21 3.13 2.78 2.09
Share Outstanding
Basic Share Outstanding 10,648,000.00 10,677,040.00 10,851,280.00 11,078,760.00 11,393,360.00 11,683,760.00 11,737,000.00 11,737,000.00 11,737,000.00 11,737,000.00 11,737,000.00 11,737,000.00 11,737,000.00 11,737,000.00 11,737,000.00 11,737,000.00 11,737,000.00 11,737,228.00 11,737,228.00 11,737,228.00 11,737,228.00 11,737,228.00 11,737,228.00 11,737,228.00 11,737,228.00 11,737,228.00 11,739,121.00 11,750,289.00 11,777,093.00 11,834,570.00 11,888,591.00 11,918,610.00 11,978,685.00 12,003,051.00 12,056,027.00 12,129,768.00 12,142,928.00 12,149,205.00 12,150,760.00
Diluted Share Outstanding 10,648,000.00 10,677,040.00 10,851,280.00 11,078,760.00 11,393,360.00 11,683,760.00 11,737,000.00 11,737,000.00 11,737,000.00 11,737,000.00 11,737,000.00 11,737,000.00 11,737,000.00 11,737,000.00 11,737,000.00 11,737,000.00 11,737,000.00 11,737,228.00 11,737,228.00 11,737,228.00 11,737,228.00 11,737,228.00 11,737,228.00 11,737,228.00 11,737,228.00 11,837,009.00 11,892,430.00 11,896,338.00 11,898,890.00 11,967,224.00 12,000,152.00 12,030,199.00 12,061,348.00 12,065,970.00 12,066,617.00 12,134,619.00 12,145,096.00 12,149,205.00 12,150,760.00
8 New Orders
close
Theme Customizer

Customize your theme

close

Theme variation