| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 158.49M | 147.79M | 126.97M | 127.37M | 100.75M |
| Gross Profit | 52.90M | 46.13M | 41.05M | 38.73M | 26.57M |
| EBITDA | 31.26M | 12.28M | 23.41M | 22.16M | 15.67M |
| Net Income | 22.64M | -2.75M | 9.24M | 10.01M | 4.38M |
Balance Sheet | |||||
| Total Assets | 227.09M | 174.75M | 175.61M | 170.36M | 159.38M |
| Cash, Cash Equivalents and Short-Term Investments | 13.98M | 10.53M | 6.29M | 10.59M | 8.05M |
| Total Debt | 57.01M | 43.56M | 37.86M | 38.41M | 42.40M |
| Total Liabilities | 97.02M | 65.39M | 59.85M | 60.82M | 61.60M |
| Stockholders Equity | 130.08M | 109.36M | 115.76M | 109.54M | 97.78M |
Cash Flow | |||||
| Free Cash Flow | 21.54M | 11.35M | -702.00K | 14.03M | 3.83M |
| Operating Cash Flow | 35.50M | 25.00M | 7.78M | 21.12M | 10.90M |
| Investing Cash Flow | -36.93M | -13.34M | -8.29M | -7.09M | -6.98M |
| Financing Cash Flow | 4.92M | -7.41M | -3.73M | -11.53M | -4.34M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | £193.20M | 8.69 | 18.25% | 2.00% | 7.24% | ― | |
70 Outperform | £519.84M | 22.53 | 6.40% | 9.48% | 0.58% | 61.58% | |
66 Neutral | £3.98B | 60.70 | 2.82% | 3.45% | 4.38% | -60.87% | |
61 Neutral | $10.43B | 7.12 | -0.05% | 2.87% | 2.86% | -36.73% | |
58 Neutral | £853.18M | -28.06 | -6.85% | 1.34% | -21.51% | 7.34% | |
51 Neutral | £82.11M | -1.25 | -8.05% | ― | -4.41% | 2.29% | |
46 Neutral | £229.84M | 131.42 | 0.79% | 2.44% | -0.13% | -82.00% |