| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 10.50M | 10.50M | 9.64M | 7.86M | 6.19M | 4.60M |
| Gross Profit | 5.27M | 9.93M | 5.37M | 4.14M | 4.78M | 3.37M |
| EBITDA | 5.79M | 5.86M | 2.23M | 2.22M | 1.94M | 1.12M |
| Net Income | 3.07M | 3.07M | 1.58M | 1.71M | 1.52M | 839.00K |
Balance Sheet | ||||||
| Total Assets | 67.55M | 67.55M | 69.19M | 61.88M | 48.84M | 32.44M |
| Cash, Cash Equivalents and Short-Term Investments | 639.00K | 639.00K | 1.48M | 2.55M | 4.80M | 2.17M |
| Total Debt | 32.86M | 32.86M | 40.22M | 34.72M | 25.52M | 12.32M |
| Total Liabilities | 46.04M | 46.04M | 50.25M | 44.13M | 32.16M | 16.64M |
| Stockholders Equity | 21.54M | 21.54M | 18.90M | 17.75M | 16.68M | 15.80M |
Cash Flow | ||||||
| Free Cash Flow | 6.99M | 6.99M | -6.14M | -10.72M | -9.94M | -652.00K |
| Operating Cash Flow | 7.01M | 7.01M | -5.47M | -10.66M | -9.92M | -649.00K |
| Investing Cash Flow | -14.00K | -14.00K | -628.00K | -97.00K | -16.00K | -78.00K |
| Financing Cash Flow | -7.84M | -7.84M | 5.03M | 8.51M | 12.56M | 597.00K |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
80 Outperform | £47.64M | 8.05 | 8.50% | ― | 11.71% | 31.15% | |
75 Outperform | £12.81M | 4.18 | 15.17% | 3.33% | 8.91% | 94.32% | |
68 Neutral | $18.00B | 11.42 | 9.92% | 3.81% | 9.73% | 1.22% | |
64 Neutral | £373.62M | 21.50 | 3.93% | ― | 7.90% | ― | |
48 Neutral | £4.30M | 3.08 | ― | ― | 30.78% | ― |