| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 8.14M | 8.82M | 7.10M | 5.60M | 3.01M | 1.34M |
| Gross Profit | 5.25M | 5.50M | 4.44M | 3.94M | 2.16M | 892.17K |
| EBITDA | 766.73K | 872.27K | -81.70K | 715.79K | -167.58K | -843.64K |
| Net Income | 351.21K | 388.86K | -1.01M | 359.54K | -358.12K | -938.34K |
Balance Sheet | ||||||
| Total Assets | 7.80M | 6.99M | 7.26M | 7.34M | 4.40M | 1.80M |
| Cash, Cash Equivalents and Short-Term Investments | 2.30M | 1.19M | 1.62M | 2.78M | 1.56M | 525.67K |
| Total Debt | 1.59M | 670.14K | 1.13M | 1.79M | 1.62M | 1.62M |
| Total Liabilities | 2.40M | 1.67M | 2.45M | 2.69M | 2.25M | 2.34M |
| Stockholders Equity | 5.41M | 5.31M | 4.82M | 4.64M | 2.15M | -538.27K |
Cash Flow | ||||||
| Free Cash Flow | 901.99K | 890.51K | -186.07K | -770.15K | -1.40M | -645.40K |
| Operating Cash Flow | 920.34K | 928.92K | 651.44K | -245.03K | -1.09M | -464.30K |
| Investing Cash Flow | -543.06K | -819.08K | -996.76K | -515.36K | -302.67K | -196.51K |
| Financing Cash Flow | 640.60K | -588.29K | -814.78K | 1.97M | 2.43M | 765.28K |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
74 Outperform | £2.32M | 6.62 | 6.74% | ― | 1.64% | ― | |
72 Outperform | £248.70M | 14.75 | 15.19% | 5.20% | 19.01% | -15.21% | |
70 Outperform | £255.23M | 22.14 | 10.14% | 3.78% | 3.22% | -71.97% | |
62 Neutral | $20.33B | 14.63 | -3.31% | 3.23% | 1.93% | -12.26% | |
61 Neutral | £6.23M | 72.86 | ― | ― | 31.39% | ― |
Northcoders reported a sharp fall in unaudited FY2025 revenue to £5.0m from £8.8m as structural changes to the UK Department for Education’s skills funding system triggered a sector-wide drop in funded learners, pushing the group into a statutory loss and forcing a £1.1m cost-saving restructuring. Despite the tougher backdrop, the company preserved strong gross margins, grew its Counter® B2B consultancy revenues by 67% to £1.5m with £1.0m of contracted income rolling into 2026, expanded non-government B2C training including new data and AI courses, and ended the year with a robust balance sheet, visible government contracts in London and Lancashire, and an improving pipeline that underpins the Board’s expectation of a better first half in 2026 and a platform for sustainable growth as market conditions stabilise.
The most recent analyst rating on (GB:CODE) stock is a Buy with a £36.00 price target. To see the full list of analyst forecasts on Northcoders Group PLC stock, see the GB:CODE Stock Forecast page.