Market cap
$14,044 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
17.9
Div. Yield
0 %
Income Statement (£ Mln) |
TTM | Dec-25 | Dec-24 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
0.70
|
|||||
|
Cost of Revenue
|
0.05
|
0.11
|
15.01
|
2.05
|
2.05
|
2.51
|
|||||
|
Gross Profit
|
-0.05
|
-0.11
|
-15.01
|
-2.05
|
-2.05
|
-1.81
|
|||||
|
Operating Expenses
|
874.79
|
1,094.37
|
180.51
|
87.69
|
478.23
|
64.28
|
|||||
|
Operating Profit (EBIT)
|
-874.79
|
-1,094.37
|
-180.51
|
-89.74
|
-478.23
|
-72.09
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-856.04
|
-1,079.54
|
-176.77
|
-615.87
|
-482.37
|
-78.78
|
|||||
|
Provision for Tax
|
--
|
--
|
-0.31
|
-0.95
|
-0.95
|
-4.40
|
|||||
|
Profit after Tax (Net Income)
|
-856.09
|
-1,079.59
|
-176.77
|
-614.93
|
-482.37
|
-74.38
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-78.78
|
Liabilities (£ Mln) |
TTM | Dec-25 | Dec-24 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
629.98
|
488.98
|
310.64
|
77.69
|
61.48
|
126.65
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
18.64
|
14.35
|
4.06
|
104.85
|
82.98
|
498.73
|
|||||
|
Current Liabilities
|
103.57
|
54.17
|
33.35
|
20.41
|
16.15
|
38.78
|
|||||
|
Total Liabilities
|
855.75
|
557.50
|
348.05
|
202.95
|
160.60
|
664.17
|
Assets (£ Mln) |
TTM | Dec-25 | Dec-24 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
31.61
|
22.92
|
9.44
|
13.24
|
10.48
|
7.46
|
|||||
|
Current Assets
|
720.58
|
534.58
|
338.61
|
189.71
|
150.13
|
656.71
|
|||||
|
Total Assets
|
855.75
|
557.50
|
348.05
|
202.95
|
160.60
|
664.17
|
|||||
|
Total Debt*
|
20.38
|
15.50
|
5.77
|
106.10
|
83.96
|
518.76
|
|||||
|
Net Current Assets
|
617.01
|
647.31
|
382.02
|
169.31
|
169.31
|
617.93
|
Cashflow (£ Mln) |
TTM | Dec-25 | Dec-24 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-239.67
|
-113.56
|
-76.76
|
-60.74
|
-41.58
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-129.37
|
-164.09
|
--
|
-465.14
|
-0.62
|
|||||
|
Cash from Financing Activities
|
--
|
458.31
|
304.63
|
86.51
|
68.46
|
620.24
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (£)
|
-1.12
|
-1.41
|
-0.24
|
--
|
-0.69
|
--
|
|||||
|
Cash EPS (£)
|
--
|
-1.41
|
-0.24
|
--
|
-0.69
|
--
|
|||||
|
Adjusted Book Value (£)
|
--
|
0.64
|
0.42
|
--
|
0.09
|
--
|
|||||
|
Dividend per Share (£)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (£)
|
--
|
-0.31
|
-0.15
|
--
|
-0.09
|
--
|
|||||
|
Free Cash Flow per Share (£)
|
--
|
-0.31
|
-0.15
|
--
|
-0.09
|
--
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-263.03
|
-70.68
|
-148.32
|
-121.99
|
-20.34
|
|||||
|
ROE (%)
|
-153.01
|
-270.02
|
-91.04
|
-601.85
|
-512.79
|
-70.86
|
|||||
|
ROA (%)
|
-173.90
|
-238.44
|
-64.16
|
-141.83
|
-116.97
|
-19.13
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
-10,235.63
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
-10,561.06
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
-1.00
|
-1.00
|
-0.61
|
|||||
|
EBIT Growth (%)
|
-10.72
|
-540.58
|
-142.11
|
-24.48
|
-32.26
|
16.36
|
|||||
|
Net Profit Growth (%)
|
-130.47
|
-510.72
|
63.35
|
-726.73
|
-640.17
|
13.66
|
|||||
|
EPS Growth (%)
|
-122.88
|
-4.88
|
0.65
|
--
|
-1.90
|
--
|
|||||
|
Book Value Growth (%)
|
321.10
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.03
|
0.02
|
1.37
|
1.37
|
4.10
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.04
|
0.04
|
0.17
|
|||||
|
Current Ratio
|
6.96
|
9.87
|
10.15
|
9.30
|
9.30
|
16.93
|
|||||
|
Quick Ratio
|
6.96
|
--
|
--
|
9.18
|
9.15
|
9.16
|
|||||
|
Interest Coverage
|
--
|
--
|
-19.40
|
-5.45
|
-4.23
|
-16.38
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
868.24
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
0.00
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
6,034.99
|
|||||
|
Inventory Days
|
--
|
--
|
59.41
|
27,077.05
|
27,077.05
|
22,422.41
|
|||||
|
Payable days
|
--
|
31,626.28
|
77.54
|
269.22
|
219.64
|
343.53
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
28,113.87
|