| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 145.80M | 133.60M | 136.10M | 113.21M | 91.29M |
| Gross Profit | 12.70M | 92.00M | 93.60M | 21.01M | 15.34M |
| EBITDA | 32.10M | 30.90M | 32.20M | 29.00M | 20.33M |
| Net Income | 5.50M | 10.40M | 9.50M | 12.50M | 12.68M |
Balance Sheet | |||||
| Total Assets | 188.10M | 205.10M | 183.50M | 185.79M | 88.98M |
| Cash, Cash Equivalents and Short-Term Investments | 19.40M | 17.90M | 13.70M | 20.83M | 18.41M |
| Total Debt | 65.20M | 73.60M | 65.30M | 59.95M | 21.32M |
| Total Liabilities | 104.20M | 117.90M | 100.90M | 131.33M | 45.58M |
| Stockholders Equity | 83.70M | 86.90M | 82.40M | 54.24M | 42.78M |
Cash Flow | |||||
| Free Cash Flow | 21.00M | 22.10M | 20.60M | 12.33M | 13.44M |
| Operating Cash Flow | 26.40M | 28.50M | 26.50M | 20.22M | 16.89M |
| Investing Cash Flow | -7.40M | -22.60M | -25.90M | -50.80M | -5.21M |
| Financing Cash Flow | -17.40M | -1.40M | -7.60M | 31.20M | -8.81M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | £623.83M | 10.73 | 8.34% | 2.09% | 0.49% | 61.73% | |
73 Outperform | £73.37M | 3.57 | 22.93% | ― | 136.76% | ― | |
72 Outperform | £3.37B | 17.58 | 8.06% | 2.12% | 4.99% | -24.08% | |
67 Neutral | £234.84M | 25.56 | 3.10% | 2.19% | 10.66% | 23.08% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
57 Neutral | £315.04M | 135.40 | 12.26% | 1.89% | 9.13% | -47.18% | |
54 Neutral | £212.27M | -4.02 | -31.21% | ― | -7.62% | 5.48% |