| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 266.53M | 210.75M | 176.36M | 148.93M | 131.44M |
| Gross Profit | 207.95M | 171.63M | 145.45M | 122.00M | 106.79M |
| EBITDA | 28.24M | 17.70M | 8.92M | -6.67M | -16.16M |
| Net Income | 7.92M | 6.23M | 7.11M | -14.64M | -25.89M |
Balance Sheet | |||||
| Total Assets | 127.55M | 144.52M | 156.37M | 124.78M | 129.04M |
| Cash, Cash Equivalents and Short-Term Investments | 47.64M | 68.94M | 91.52M | 73.46M | 93.18M |
| Total Debt | 18.14M | 20.11M | 22.86M | 24.68M | 13.06M |
| Total Liabilities | 134.29M | 103.13M | 93.26M | 78.95M | 69.59M |
| Stockholders Equity | -6.73M | 41.39M | 63.11M | 45.84M | 59.45M |
Cash Flow | |||||
| Free Cash Flow | 59.85M | 19.74M | 17.32M | -10.10M | -9.66M |
| Operating Cash Flow | 60.45M | 29.36M | 20.88M | -2.70M | -5.44M |
| Investing Cash Flow | -8.51M | -9.62M | -3.56M | -7.40M | -4.22M |
| Financing Cash Flow | -76.90M | -40.77M | -2.95M | -1.90M | 56.39M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | £773.93M | 12.00 | 36.01% | 6.83% | -0.18% | 8.24% | |
73 Outperform | £135.85M | 11.95 | 8.80% | 1.68% | 6.27% | 0.83% | |
70 Outperform | £449.89M | 71.10 | 1.53% | 1.73% | -0.18% | 11.49% | |
69 Neutral | £95.54M | 152.71 | 4.75% | ― | 0.97% | -71.58% | |
68 Neutral | £163.66M | 37.63 | 5.22% | 0.80% | 22.80% | -32.13% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
60 Neutral | £743.79M | 114.13 | 64.11% | ― | 18.75% | -93.75% |