Mpac Group plc (AIM:MPAC)

London · Delayed Price · Currency is GBP · Price in GBX

316.00

-1.00 (-0.32%)

Jul 27, 2026, 3:59 PM GMT

Mpac Group Financials Overview

Financials in millions GBP. Fiscal year is January - December.

Millions GBP. Fiscal year is Jan - Dec.

Revenue & Profits

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	174.1	174.1	122.4	114.2	97.7	94.3
Revenue Growth	18.36%	42.24%	7.18%	16.89%	3.61%	12.66%
Gross Profit	63.2	63.2	36.8	31.6	24.4	28.9
Operating Income	-5.2	-5.2	3.4	3.9	0	8.3
Net Income	-9.5	-9.5	1.4	2.7	-0.4	7.8
Earnings Per Share	-0.32	-0.32	0.06	0.13	-0.02	0.38
EPS Growth	-	-	-54.20%	-	-	84.06%

Revenue by Segment

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Original Equipment (OE)	133.8	133.8	91.2	82.4	74.6
Service	40.3	40.3	31.2	31.8	23.1
Total	174.1	174.1	122.4	114.2	97.7

Cash & Debt

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Investments	9.6	9.6	18.2	11	4.2	14.5
Total Debt	68.5	68.5	65.4	15.1	14.2	6.9
Net Cash (Debt)	-58.9	-58.9	-47.2	-4.1	-10	7.6
Net Cash Growth	-	-	-	-	-	-26.92%
Net Cash Per Share	-1.96	-1.96	-2.09	-0.20	-0.49	0.37

Cash Flow & CapEx

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Cash Flow	1.6	1.6	2.6	11.2	-14	0.4
Capital Expenditures	-0.6	-0.6	-1.9	-1.1	-1	-1.5
Free Cash Flow	1	1	0.7	10.1	-15	-1.1
Free Cash Flow Growth	-80.00%	42.86%	-93.07%	-	-	-

Margins

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Gross Margin	36.30%	36.30%	30.07%	27.67%	24.97%	30.65%
Operating Margin	-2.99%	-2.99%	2.78%	3.42%	0.00%	8.80%
Pretax Margin	-4.42%	-4.42%	2.78%	4.12%	0.20%	8.70%
Profit Margin	-5.46%	-5.46%	1.14%	2.36%	-0.41%	8.27%
FCF Margin	0.57%	0.57%	0.57%	8.84%	-15.35%	-1.17%

Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul '26 Jul 28, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
PE Ratio	-	-	94.17	19.85	-	13.28
Forward PE	15.40	8.47	14.02	7.35	11.96	14.38
P/FCF Ratio	97.74	91.72	242.73	5.27	-	-
PS Ratio	0.56	0.53	1.39	0.47	0.59	1.07