| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 21.10M | 15.61M | 4.58M | 9.99M | 2.62M |
| Gross Profit | 20.09M | 14.83M | 1.45M | 2.38M | 7.13M |
| EBITDA | 13.56M | 14.03M | -9.58M | -6.77M | -3.95M |
| Net Income | 950.00K | 559.00K | -9.13M | -14.06M | -10.34M |
Balance Sheet | |||||
| Total Assets | 195.00M | 122.12M | 106.41M | 101.55M | 96.96M |
| Cash, Cash Equivalents and Short-Term Investments | 3.16M | 2.53M | 4.99M | 4.13M | 12.44M |
| Total Debt | 187.09M | 121.60M | 106.37M | 82.11M | 76.00M |
| Total Liabilities | 193.93M | 124.18M | 108.39M | 94.38M | 77.86M |
| Stockholders Equity | 1.07M | -2.06M | -1.98M | 7.17M | 19.09M |
Cash Flow | |||||
| Free Cash Flow | -67.81M | -17.98M | -13.55M | -25.36M | -8.48M |
| Operating Cash Flow | -67.71M | -17.96M | -13.55M | -25.14M | -8.31M |
| Investing Cash Flow | -347.00K | -584.00K | 1.62M | -155.00K | 399.00K |
| Financing Cash Flow | 68.55M | 16.16M | 12.80M | 16.97M | 4.55M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
80 Outperform | £40.24M | 3.46 | 8.28% | ― | 11.71% | 31.15% | |
73 Outperform | £116.06M | 10.48 | 16.60% | ― | 203.09% | ― | |
68 Neutral | $18.00B | 11.42 | 9.92% | 3.81% | 9.73% | 1.22% | |
67 Neutral | £93.53M | 5.72 | 11.93% | ― | 17.35% | 91.55% | |
62 Neutral | £11.85M | 2.16 | 14.61% | 3.33% | 8.91% | 94.32% | |
55 Neutral | £11.28M | 2.46 | ― | ― | 30.78% | ― | |
55 Neutral | £373.66M | 8.64 | 21.54% | ― | 7.90% | ― |