| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 179.08M | 96.52M | 64.43M | 62.04M | 50.29M |
| Gross Profit | 98.09M | 49.07M | 23.33M | 29.28M | 27.79M |
| EBITDA | 104.66M | 45.42M | 23.16M | 21.10M | 26.04M |
| Net Income | 63.31M | 26.42M | 11.34M | 13.23M | 18.32M |
Balance Sheet | |||||
| Total Assets | 215.22M | 156.62M | 145.49M | 98.37M | 95.12M |
| Cash, Cash Equivalents and Short-Term Investments | 22.75M | 10.40M | 5.50M | 116.00K | 3.59M |
| Total Debt | 41.23M | 60.15M | 58.49M | 23.11M | 27.31M |
| Total Liabilities | 65.10M | 74.46M | 74.81M | 36.16M | 39.92M |
| Stockholders Equity | 150.13M | 82.16M | 70.68M | 62.21M | 55.20M |
Cash Flow | |||||
| Free Cash Flow | 37.71M | 7.52M | -26.29M | 3.29M | 1.29M |
| Operating Cash Flow | 53.59M | 29.37M | 14.65M | 12.23M | 6.80M |
| Investing Cash Flow | -21.52M | -21.50M | -40.94M | -9.19M | -6.33M |
| Financing Cash Flow | -19.53M | -2.86M | 31.67M | -6.39M | -4.04M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
84 Outperform | £253.71M | 5.79 | 37.38% | ― | 59.41% | 87.48% | |
73 Outperform | £291.10M | 3.23 | 43.19% | ― | 75.97% | 127.98% | |
70 Outperform | £384.43M | 8.86 | -6.93% | ― | 26.72% | -119.70% | |
61 Neutral | $10.43B | 7.12 | -0.05% | 2.87% | 2.86% | -36.73% | |
50 Neutral | £171.72M | -2.70 | -10.90% | ― | ― | 85.00% | |
47 Neutral | £340.17M | 13.71 | -12.56% | ― | 129.55% | 70.68% | |
46 Neutral | £51.00M | -0.63 | -28.28% | ― | ― | -458.82% |