| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 9.37M | 10.77M | 11.51M | 13.29M | 15.97M |
| Gross Profit | 7.21M | 8.55M | 9.28M | 10.80M | 12.64M |
| EBITDA | 1.60M | 983.00K | -7.04M | 13.92M | 10.99M |
| Net Income | -839.00K | -2.36M | -9.41M | 10.93M | 13.92M |
Balance Sheet | |||||
| Total Assets | 124.50M | 133.93M | 156.03M | 186.42M | 204.30M |
| Cash, Cash Equivalents and Short-Term Investments | 6.11M | 6.88M | 7.98M | 7.82M | 9.84M |
| Total Debt | 34.16M | 39.20M | 54.41M | 71.47M | 89.44M |
| Total Liabilities | 38.64M | 44.43M | 60.48M | 77.45M | 99.28M |
| Stockholders Equity | 85.86M | 89.50M | 95.56M | 108.97M | 105.02M |
Cash Flow | |||||
| Free Cash Flow | 1.85M | 2.87M | 5.86M | 4.19M | 8.62M |
| Operating Cash Flow | 1.85M | 5.98M | 6.60M | 4.19M | 8.62M |
| Investing Cash Flow | 5.46M | 15.37M | 16.72M | 19.55M | 15.16M |
| Financing Cash Flow | -8.08M | -22.45M | -23.16M | -25.77M | -18.19M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
73 Outperform | £58.60M | 4.85 | 10.22% | 8.23% | 8.48% | 207.85% | |
71 Outperform | £157.72M | 9.16 | 7.33% | 7.43% | -10.95% | -30.09% | |
67 Neutral | £234.04M | 5.97 | 9.81% | 6.64% | ― | ― | |
66 Neutral | £37.42M | 54.66 | 4.33% | 7.14% | -41.22% | ― | |
65 Neutral | $2.17B | 12.19 | 3.79% | 4.94% | 3.15% | 1.96% | |
51 Neutral | £50.88M | -66.35 | -0.96% | 5.02% | -9.28% | ― | |
46 Neutral | £50.51M | -9.68 | -2.97% | 3.94% | 16.08% | 56.94% |