Market cap
$6 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
0
P/B Ratio
0.2
Div. Yield
0 %
Income Statement (£ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.21
|
0.27
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
-0.21
|
-0.27
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
11.32
|
20.11
|
22.81
|
32.78
|
39.12
|
47.91
|
|||||
|
Operating Profit (EBIT)
|
-11.46
|
-20.11
|
-22.81
|
-32.78
|
-39.12
|
-47.91
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-10.92
|
-30.52
|
-22.45
|
-32.03
|
-38.45
|
-47.80
|
|||||
|
Provision for Tax
|
-1.23
|
-1.17
|
-3.45
|
-4.40
|
-6.43
|
-7.27
|
|||||
|
Profit after Tax (Net Income)
|
-9.69
|
-29.35
|
-19.00
|
-27.63
|
-32.02
|
-40.53
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-32.02
|
-40.53
|
Liabilities (£ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
20.14
|
24.33
|
5.95
|
14.89
|
38.50
|
65.55
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.69
|
0.71
|
0.15
|
0.25
|
0.44
|
0.21
|
|||||
|
Current Liabilities
|
4.80
|
4.79
|
8.67
|
12.68
|
19.31
|
11.72
|
|||||
|
Total Liabilities
|
30.43
|
29.83
|
14.77
|
27.81
|
58.25
|
77.47
|
Assets (£ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2.94
|
2.97
|
2.51
|
2.79
|
3.33
|
5.86
|
|||||
|
Current Assets
|
22.69
|
26.86
|
12.27
|
25.02
|
54.92
|
71.61
|
|||||
|
Total Assets
|
30.32
|
29.83
|
14.77
|
27.81
|
58.25
|
77.47
|
|||||
|
Total Debt*
|
0.67
|
0.68
|
0.19
|
0.40
|
0.64
|
0.37
|
|||||
|
Net Current Assets
|
18.00
|
22.07
|
3.60
|
12.34
|
35.61
|
59.90
|
Cashflow (£ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-7.47
|
-19.12
|
-26.44
|
-23.16
|
-23.82
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.16
|
0.08
|
2.89
|
0.12
|
-3.56
|
|||||
|
Cash from Financing Activities
|
--
|
25.01
|
8.18
|
-0.05
|
-0.16
|
-0.10
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (£)
|
-2.41
|
-7.94
|
-671.27
|
-2,631.62
|
-6.11
|
-7.72
|
|||||
|
Cash EPS (£)
|
--
|
-7.87
|
-652.83
|
-2,576.86
|
-5.97
|
-7.54
|
|||||
|
Adjusted Book Value (£)
|
--
|
6.58
|
210.39
|
1,417.81
|
7.35
|
12.49
|
|||||
|
Dividend per Share (£)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (£)
|
--
|
-2.02
|
-675.55
|
-2,518.00
|
-4.42
|
-4.54
|
|||||
|
Free Cash Flow per Share (£)
|
--
|
-2.07
|
-685.90
|
-2,563.52
|
-4.52
|
-4.74
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-188.48
|
-177.32
|
-101.54
|
-60.96
|
-48.90
|
|||||
|
ROE (%)
|
-43.65
|
-193.87
|
-182.30
|
-103.51
|
-61.55
|
-49.20
|
|||||
|
ROA (%)
|
-35.10
|
-131.60
|
-89.22
|
-64.21
|
-47.18
|
-43.76
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
29.68
|
9.44
|
26.09
|
28.80
|
3.63
|
-53.89
|
|||||
|
Net Profit Growth (%)
|
69.47
|
-54.51
|
31.25
|
13.71
|
21.00
|
-32.11
|
|||||
|
EPS Growth (%)
|
99.52
|
0.99
|
0.74
|
-429.73
|
0.21
|
1.00
|
|||||
|
Book Value Growth (%)
|
-32.58
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.03
|
0.03
|
0.03
|
0.02
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.01
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
4.73
|
5.60
|
1.42
|
1.97
|
2.84
|
6.11
|
|||||
|
Quick Ratio
|
4.73
|
--
|
--
|
--
|
--
|
6.11
|
|||||
|
Interest Coverage
|
--
|
-1,065.03
|
--
|
-28.22
|
-4.43
|
-9.11
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
2,199.05
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|