| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 163.10M | 149.79M | 139.54M | 123.64M | 60.49M |
| Gross Profit | 50.73M | 46.02M | 42.23M | 36.47M | 18.14M |
| EBITDA | 8.88M | 7.39M | 6.60M | 3.02M | 2.32M |
| Net Income | 888.81K | 774.60K | 844.02K | -836.30K | -145.42K |
Balance Sheet | |||||
| Total Assets | 112.47M | 99.93M | 101.59M | 97.01M | 56.07M |
| Cash, Cash Equivalents and Short-Term Investments | 3.97M | 2.20M | 5.71M | 5.91M | 8.45M |
| Total Debt | 33.27M | 32.13M | 30.39M | 28.00M | 16.31M |
| Total Liabilities | 67.47M | 60.25M | 62.07M | 57.90M | 33.72M |
| Stockholders Equity | 44.99M | 39.68M | 39.52M | 39.11M | 22.35M |
Cash Flow | |||||
| Free Cash Flow | 5.43M | 5.54M | 3.76M | -3.33M | -1.89M |
| Operating Cash Flow | 8.79M | 7.23M | 5.79M | -1.33M | -299.97K |
| Investing Cash Flow | -3.23M | -5.91M | -2.82M | -15.46M | -3.05M |
| Financing Cash Flow | -3.80M | -4.81M | -3.17M | 14.25M | 8.97M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | £66.89M | 3.42 | 20.89% | 0.55% | 7.44% | 30.27% | |
74 Outperform | £35.74M | 4.56 | 7.14% | 7.98% | -2.56% | -31.50% | |
68 Neutral | £37.71M | 6.55 | 8.41% | 11.65% | -3.78% | -43.43% | |
68 Neutral | £48.42M | 7.48 | 3.09% | 3.45% | -0.90% | ― | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
61 Neutral | £61.07M | 61.79 | 2.10% | 1.76% | 8.88% | 16.13% | |
45 Neutral | £12.68M | -2.07 | 0.16% | ― | -0.16% | -1912.80% |