Market cap
$37 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.3
Div. Yield
0 %
Income Statement (£ Mln) |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.72
|
0.53
|
0.21
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
37.52
|
31.08
|
30.83
|
29.12
|
20.36
|
--
|
|||||
|
Operating Profit (EBIT)
|
-37.26
|
-41.13
|
-41.47
|
-36.00
|
-24.35
|
-13.09
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-31.96
|
-30.35
|
-29.43
|
-28.44
|
-23.99
|
-11.71
|
|||||
|
Provision for Tax
|
-0.02
|
-4.38
|
-5.36
|
-4.75
|
-3.54
|
-1.84
|
|||||
|
Profit after Tax (Net Income)
|
-31.94
|
-25.96
|
-24.07
|
-23.69
|
-20.45
|
-9.86
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-31.94
|
-30.50
|
-30.33
|
-23.69
|
-20.45
|
--
|
Liabilities (£ Mln) |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
32.42
|
27.97
|
22.34
|
45.76
|
69.79
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
19.76
|
1.00
|
2.01
|
1.67
|
2.97
|
1.74
|
|||||
|
Current Liabilities
|
6.62
|
6.45
|
6.26
|
5.18
|
4.98
|
4.94
|
|||||
|
Total Liabilities
|
58.79
|
35.42
|
30.61
|
52.61
|
77.74
|
93.16
|
Assets (£ Mln) |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
24.29
|
18.70
|
19.34
|
19.45
|
19.94
|
18.18
|
|||||
|
Current Assets
|
34.50
|
16.73
|
11.27
|
33.16
|
57.80
|
74.98
|
|||||
|
Total Assets
|
58.79
|
35.42
|
30.61
|
52.61
|
77.74
|
93.16
|
|||||
|
Total Debt*
|
12.80
|
1.06
|
1.11
|
0.03
|
0.04
|
--
|
|||||
|
Net Current Assets
|
27.88
|
10.27
|
5.01
|
27.98
|
52.82
|
--
|
Cashflow (£ Mln) |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-37.92
|
-22.67
|
-21.56
|
-22.94
|
-17.19
|
-13.53
|
|||||
|
Cash Flow from Investing Activities
|
-0.28
|
-0.23
|
12.28
|
27.14
|
0.41
|
--
|
|||||
|
Cash from Financing Activities
|
46.42
|
27.79
|
-0.38
|
-0.01
|
-0.01
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (£)
|
--
|
-12.98
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS (£)
|
--
|
-12.38
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (£)
|
--
|
13.99
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share (£)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (£)
|
--
|
-11.34
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (£)
|
--
|
-11.43
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-86.03
|
-98.94
|
-69.51
|
-40.98
|
-58.56
|
--
|
|||||
|
ROE (%)
|
-105.78
|
-103.21
|
-70.67
|
-41.00
|
-29.30
|
--
|
|||||
|
ROA (%)
|
-67.80
|
-78.64
|
-57.84
|
-36.35
|
-23.93
|
-10.35
|
|||||
|
EBIT Margin (%)
|
-4,370.33
|
-5,650.37
|
-13,702.37
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-4,448.19
|
-4,861.99
|
-11,405.69
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.34
|
1.53
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-4.00
|
-4.36
|
-2.93
|
-38.30
|
-83.39
|
-10.12
|
|||||
|
Net Profit Growth (%)
|
-23.01
|
-7.88
|
-1.59
|
-15.87
|
-107.29
|
-30.69
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.39
|
0.04
|
0.05
|
0.00
|
0.00
|
--
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Current Ratio
|
5.21
|
2.59
|
1.80
|
6.40
|
11.60
|
15.19
|
|||||
|
Quick Ratio
|
5.16
|
2.55
|
1.77
|
6.35
|
11.55
|
15.14
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
407.33
|
1,135.21
|
2,901.42
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.02
|
0.02
|
0.01
|
--
|
--
|
--
|
|||||
|
Receivable days
|
2,285.78
|
4,166.86
|
9,966.48
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|