Elixirr International plc (LON:ELIX)
London · Delayed Price · Currency is GBP · Price in GBX 510.00
-10.00 (-1.92%)
Oct 5, 2026, 5:00 PM GMT
Elixirr International Income Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
| 167.15 | 149.6 | 111.34 | 85.89 | 71.75 | 50.61 | |
Revenue Growth | 28.85% | 34.36% | 29.64% | 19.71% | 41.76% | 66.93% |
Cost of Revenue | 111.13 | 99.85 | 75.54 | 56.62 | 48.59 | 32.91 |
Gross Profit | 56.02 | 49.75 | 35.81 | 29.26 | 23.16 | 17.7 |
Selling, General & Admin | 20.33 | 17.66 | 11.04 | 8.61 | 6.85 | 5.16 |
Operating Expenses | 20.33 | 17.66 | 11.04 | 8.61 | 6.85 | 5.16 |
Operating Income | 35.68 | 32.08 | 24.77 | 20.66 | 16.3 | 12.54 |
Interest Expense | -3.35 | -1.7 | -0.44 | -0.25 | -0.26 | -0.25 |
Interest & Investment Income | 0.16 | 0.16 | 0.39 | 0.37 | 0.05 | 0.03 |
Other Non Operating Income (Expenses) | -0.68 | -1.47 | - | - | - | - |
EBT Excluding Unusual Items | 31.82 | 29.08 | 24.72 | 20.77 | 16.1 | 12.32 |
Merger & Restructuring Charges | -1.02 | -0.88 | -1.07 | 1.97 | 0.6 | -0.15 |
Other Unusual Items | -0.61 | -0.61 | -0.76 | -0.64 | -0.95 | - |
Pretax Income | 30.2 | 27.59 | 22.89 | 22.1 | 15.75 | 12.17 |
Income Tax Expense | 9.18 | 7.89 | 6.51 | 4.86 | 2.88 | 2.02 |
Net Income | 21.02 | 19.7 | 16.38 | 17.24 | 12.87 | 10.14 |
Net Income to Common | 21.02 | 19.7 | 16.38 | 17.24 | 12.87 | 10.14 |
Net Income Growth | 13.27% | 20.25% | -4.98% | 33.95% | 26.86% | 111.60% |
Shares Outstanding (Basic) | 49 | 48 | 47 | 46 | 46 | 46 |
Shares Outstanding (Diluted) | 54 | 53 | 52 | 50 | 52 | 51 |
Shares Change | 4.66% | 2.35% | 2.57% | -2.82% | 2.45% | 13.60% |
EPS (Basic) | 0.43 | 0.41 | 0.35 | 0.38 | 0.28 | 0.22 |
EPS (Diluted) | 0.39 | 0.37 | 0.32 | 0.34 | 0.25 | 0.20 |
EPS Growth | 8.02% | 17.51% | -7.38% | 37.85% | 23.84% | 86.14% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 26.98 | 32.93 | 29.31 | 16.73 | 15.4 | 14.23 |
Free Cash Flow Per Share | 0.50 | 0.62 | 0.57 | 0.33 | 0.30 | 0.28 |
Dividend Per Share | - | 0.226 | 0.178 | 0.148 | 0.108 | 0.041 |
Dividend Growth | - | 26.97% | 20.27% | 37.04% | 163.41% | 86.36% |
Gross Margin | 33.51% | 33.25% | 32.16% | 34.07% | 32.27% | 34.97% |
Operating Margin | 21.35% | 21.45% | 22.24% | 24.05% | 22.73% | 24.77% |
Profit Margin | 12.57% | 13.17% | 14.71% | 20.07% | 17.94% | 20.04% |
Free Cash Flow Margin | 16.14% | 22.01% | 26.33% | 19.48% | 21.46% | 28.12% |
EBITDA | 43.3 | 37.59 | 27.31 | 22.54 | 18.52 | 14.05 |
EBITDA Margin | 25.91% | 25.12% | 24.53% | 26.25% | 25.81% | 27.77% |
D&A For EBITDA | 7.62 | 5.5 | 2.54 | 1.89 | 2.22 | 1.52 |
EBIT | 35.68 | 32.08 | 24.77 | 20.66 | 16.3 | 12.54 |
EBIT Margin | 21.35% | 21.45% | 22.24% | 24.05% | 22.73% | 24.77% |
Effective Tax Rate | 30.39% | 28.61% | 28.44% | 22.00% | 18.27% | 16.62% |