£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
Growth Metrics | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Annualisation Factor | 1.0 | 1.0 | n/a | 1.0 | 1.0 |
Dividend Yield | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Continuing Operations | |||||
PE Ratio - Adjusted | n/a | n/a | n/a | n/a | n/a |
PE Ratio - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
PEG - Adjusted | n/a | n/a | n/a | n/a | n/a |
PEG - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Return on Capital Employed | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Operating Margin | (47.34%) (47.34%) |
(14.71%) (14.71%) |
(91.08%) (91.08%) |
(67.38%) (67.38%) |
(80.43%) (80.43%) |
Continuing & Discontinued Operations | |||||
PE Ratio - Adjusted | n/a | n/a | n/a | n/a | n/a |
PE Ratio - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
PEG - Adjusted | n/a | n/a | n/a | n/a | n/a |
PEG - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
Gearing | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Net Gearing | n/a | n/a | n/a | n/a | n/a |
£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
Value Metrics | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Price/Book Value | 0.9 | 0.9 | 1.0 | 0.9 | 0.1 |
Price/Tangible Book Value | 0.9 | 0.9 | 1.0 | 0.9 | 0.1 |
Price/ Cash Flow | n/a | n/a | n/a | n/a | n/a |
Price/Revenue | 224.31 | 130.41 | 29,965.35 | 271.13 | 20.42 |
Price/R&D | n/a | n/a | n/a | n/a | n/a |
Net Asset Value per Share (exc. Intangibles) | 332.16p | 226.24p | 345.39p | 317.57p | 1,698.44p |
Net Cash per Share | n/a | n/a | n/a | n/a | n/a |
£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
Annualised Fundamentals | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Continuing Operations | |||||
Revenue | 5.37 | 6.68 | 0.05 | 4.24 | 2.77 |
EBITDA | (2.54) (2.54) |
(0.98) (0.98) |
(0.05) (0.05) |
(2.86) (2.86) |
(2.23) (2.23) |
Depreciation | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Net Interest | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Profit Before Tax | (2.54) (2.54) |
(0.98) (0.98) |
(0.05) (0.05) |
(2.86) (2.86) |
(2.23) (2.23) |
Revenue per Share | 1.35p | 1.61p | 0.012p | 1.09p | 8.06p |
Pre-Tax Profit per Share | (0.64p) (0.64p) |
(0.24p) (0.24p) |
(0.011p) (0.011p) |
(0.74p) (0.74p) |
(6.49p) (6.49p) |
Market Capitalisation £ (Millions) | 1,301.28 | 900.39 | 1,511.37 | 1,253.21 | 58.09 |
Enterprise Value (EV) £ (Millions) | 1,301.28 | 900.39 | 1,511.37 | 1,253.21 | 58.09 |
EBITDA/EV | (0.20%) (0.20%) |
(0.11%) (0.11%) |
n/a n/a |
(0.23%) (0.23%) |
(3.84%) (3.84%) |
Operating Margin | (47.34%) (47.34%) |
(14.71%) (14.71%) |
(91.08%) (91.08%) |
(67.38%) (67.38%) |
(80.43%) (80.43%) |
Capital Employed £ (Millions) | 1,318.78 | 938.95 | 1,472.37 | 1,229.19 | 583.44 |
Return on Capital Employed | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Invested Equity Capital £ (Millions) | 1,318.78 | 938.95 | 1,472.37 | 1,229.19 | 583.44 |
Earnings per Share - Basic | (0.88p) (0.88p) |
(0.45p) (0.45p) |
(1.20p) (1.20p) |
(0.94p) (0.94p) |
(7.46p) (7.45p) |
Earnings per Share - Diluted | (0.88p) (0.88p) |
(0.45p) (0.45p) |
(1.20p) (1.20p) |
(0.94p) (0.94p) |
(7.46p) (7.45p) |
Earnings per Share - Adjusted | (0.88)p | (0.45)p | (1.20)p | (0.94)p | (7.46)p |
Earnings per Share Growth - Basic | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Earnings per Share Growth - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Earnings per Share Growth - Adjusted | n/a | n/a | n/a | n/a | n/a |
PE Ratio - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
PEG - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Tax Rate | (36.85%) | (88.30%) | (13.44%) | (27.03%) | (14.98%) |
Dividend Cover | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Interest Cover | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
(1,114.00) (1,114.00) |
Continuing & Discontinued Operations | |||||
Earnings per Share - Basic | (0.88p) (0.88p) |
(0.45p) (0.45p) |
(0.012p) (0.012p) |
(0.94p) (0.94p) |
(7.46p) (7.46p) |
Earnings per Share - Diluted | (0.88p) (0.88p) |
(0.45p) (0.45p) |
(0.012p) (0.012p) |
(0.94p) (0.94p) |
(7.46p) (7.46p) |
Earnings per Share - Adjusted | (0.88p) | (0.45p) | (0.012p) | (0.94p) | (7.46p) |
Earnings per Share Growth - Basic | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Earnings per Share Growth - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Earnings per Share Growth - Adjusted | n/a | n/a | n/a | n/a | n/a |
PE Ratio - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
PEG - Diluted | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Dividend Cover | n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
n/a n/a |
Return on Equity (ROE) | (0.26%) (0.26%) |
(0.20%) (0.20%) |
n/a n/a |
(0.30%) (0.30%) |
(0.44%) (0.44%) |
Operating Cash Flow per Share | n/a | n/a | n/a | n/a | n/a |
Gross Cash Flow per Share | cn/a | cn/a | cn/a | cn/a | cn/a |
Cash Incr/Decr per Share | n/a | n/a | n/a | n/a | n/a |
Capital Expenditure per Share | n/a | n/a | n/a | n/a | n/a |
Dividend per Share | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
Dividend Yield | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Shareholders Funds | 1,318.78 | 938.95 | 1,472.37 | 1,229.19 | 583.44 |
Net Borrowings £ (Millions) | (34.29) | (41.69) | (45.97) | (30.11) | (15.44) |
Net Asset Value per Share (inc. Intangibles) | 332.16p | 226.24p | 345.39p | 317.57p | 1,698.44p |
£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
Gearing - inc Intangibles | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Shareholders' Funds inc Intangibles | 1,318.78 | 938.95 | 1,472.37 | 1,229.19 | 583.44 |
Net Borrowings £ (Millions) | (34.29) | (41.69) | (45.97) | (30.11) | (15.44) |
Net Gearing | n/a | n/a | n/a | n/a | n/a |
Cash & Near Cash | 34.29 | 41.69 | 45.97 | 30.11 | 15.44 |
Cash | 2.60% | 4.44% | 3.12% | 2.45% | 2.65% |
Gross Borrowings | n/a | n/a | n/a | n/a | n/a |
Gross Gearing | n/a | n/a | n/a | n/a | n/a |
Borrowings Under 5 years | n/a | n/a | n/a | n/a | n/a |
Under 5 years | n/a | n/a | n/a | n/a | n/a |
Borrowings Under 1 year | n/a | n/a | n/a | n/a | n/a |
Under 1 year | n/a | n/a | n/a | n/a | n/a |
£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
Gearing - exc Intangibles | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Shareholders' Funds exc Intangibles | 1,318.78 | 938.95 | 1,472.37 | 1,229.19 | 583.44 |
Net Borrowings £ (Millions) | (34.29) | (41.69) | (45.97) | (30.11) | (15.44) |
Net Gearing | n/a | n/a | n/a | n/a | n/a |
Cash & Near Cash | 34.29 | 41.69 | 45.97 | 30.11 | 15.44 |
Cash | 2.60% | 4.44% | 3.12% | 2.45% | 2.65% |
Gross Borrowings | n/a | n/a | n/a | n/a | n/a |
Gross Gearing | n/a | n/a | n/a | n/a | n/a |
Borrowings Under 5 years | n/a | n/a | n/a | n/a | n/a |
Under 5 years | n/a | n/a | n/a | n/a | n/a |
Borrowings Under 1 year | n/a | n/a | n/a | n/a | n/a |
Under 1 year | n/a | n/a | n/a | n/a | n/a |
£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
Cover | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | 31-Dec-19 |
Quick Ratio | n/a | n/a | n/a | n/a | n/a |
Current Ratio | 11.69 | 16.86 | 16.67 | 1.47 | 12.18 |
* GAAP
a. Includes discontinued activities
b. Based on operating cash flow before tax
c. Not disclosed under IFRS
d. Includes non-current assets
You are here: research