| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 172.53M | 163.93M | 147.13M | 140.32M | 126.47M |
| Gross Profit | 93.18M | 104.86M | 93.25M | 77.56M | 64.95M |
| EBITDA | 20.03M | 35.89M | 24.87M | 27.57M | 22.68M |
| Net Income | 12.85M | 14.00M | 5.49M | 9.13M | -6.17M |
Balance Sheet | |||||
| Total Assets | 272.42M | 268.16M | 251.35M | 226.18M | 231.19M |
| Cash, Cash Equivalents and Short-Term Investments | 5.47M | 5.32M | 4.99M | 12.03M | 19.37M |
| Total Debt | 40.03M | 60.77M | 59.38M | 46.46M | 48.08M |
| Total Liabilities | 127.45M | 129.18M | 125.74M | 103.51M | 107.68M |
| Stockholders Equity | 144.97M | 138.98M | 125.61M | 122.67M | 123.50M |
Cash Flow | |||||
| Free Cash Flow | 23.99M | 22.08M | 12.06M | 20.32M | 21.49M |
| Operating Cash Flow | 26.86M | 24.75M | 15.67M | 24.03M | 23.47M |
| Investing Cash Flow | -9.21M | -14.38M | -17.20M | -16.26M | -16.11M |
| Financing Cash Flow | -17.49M | -10.04M | -5.51M | -18.83M | -21.25M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | £21.94M | 11.12 | 24.60% | 7.10% | 7.02% | -12.85% | |
73 Outperform | £274.13M | 17.20 | 12.56% | 3.66% | 97.27% | 25.80% | |
69 Neutral | £129.38M | 13.93 | 8.96% | 2.05% | 10.84% | 113.75% | |
67 Neutral | £1.18B | 2.45 | 10.25% | 3.62% | -8.66% | 553.35% | |
65 Neutral | $2.17B | 12.19 | 3.79% | 4.94% | 3.15% | 1.96% | |
64 Neutral | £225.37M | 15.87 | 20.71% | 3.59% | 20.46% | ― | |
54 Neutral | £1.14B | 19.15 | 9.70% | 2.20% | 7.81% | 22.76% |