Elixirr International plc (LON:ELIX)
London · Delayed Price · Currency is GBP · Price in GBX 640.00
-6.00 (-0.93%)
Jul 28, 2026, 11:55 AM GMT
Elixirr International Income Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 |
| 149.6 | 111.34 | 85.89 | 71.75 | 50.61 | |
Revenue Growth | 34.36% | 29.64% | 19.71% | 41.76% | 66.93% |
Cost of Revenue | 99.85 | 75.54 | 56.62 | 48.59 | 32.91 |
Gross Profit | 49.75 | 35.81 | 29.26 | 23.16 | 17.7 |
Selling, General & Admin | 17.66 | 11.04 | 8.61 | 6.85 | 5.16 |
Depreciation & Amortization Expenses | 7.18 | 3.87 | 2.79 | 3.07 | 2.05 |
Other Operating Expenses | 5.62 | 1.48 | 3.93 | 1.76 | 1 |
Total Operating Expenses | 30.47 | 16.39 | 15.33 | 11.68 | 8.21 |
Operating Income | 29.73 | 23.69 | 22.62 | 16.9 | 12.38 |
Interest Income | 0.16 | 0.39 | 0.37 | 0.05 | 0.03 |
Interest Expense | -2.31 | -1.2 | -0.89 | -1.21 | -0.25 |
Total Non-Operating Income (Expense) | -2.14 | -0.8 | -0.52 | -1.16 | -0.22 |
Pretax Income | 27.59 | 22.89 | 22.1 | 15.75 | 12.17 |
Provision for Income Taxes | 7.89 | 6.51 | 4.86 | 2.88 | 2.02 |
Net Income | 19.7 | 16.38 | 17.24 | 12.87 | 10.14 |
Net Income to Common | 19.7 | 16.38 | 17.24 | 12.87 | 10.14 |
Net Income Growth | 20.25% | -4.98% | 33.95% | 26.86% | 111.60% |
Shares Outstanding (Basic) | 48 | 47 | 46 | 46 | 46 |
Shares Outstanding (Diluted) | 53 | 52 | 50 | 52 | 51 |
Shares Change | 2.35% | 2.57% | -2.82% | 2.45% | 13.60% |
EPS (Basic) | 0.41 | 0.35 | 0.38 | 0.28 | 0.22 |
EPS (Diluted) | 0.37 | 0.32 | 0.34 | 0.25 | 0.20 |
EPS Growth | 17.51% | -7.38% | 37.85% | 23.84% | 86.14% |
Additional Metrics
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 | 32.93 | 29.31 | 16.73 | 15.4 | 14.23 |
Free Cash Flow Growth | 12.35% | 75.21% | 8.65% | 8.21% | 17.42% |
Free Cash Flow Per Share | 0.62 | 0.57 | 0.33 | 0.30 | 0.28 |
Dividends 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 | 33.25% | 32.16% | 34.07% | 32.28% | 34.97% |
Operating Margin | 19.88% | 21.28% | 26.34% | 23.56% | 24.47% |
Profit Margin | 13.17% | 14.71% | 20.07% | 17.94% | 20.04% |
FCF Margin | 22.01% | 26.33% | 19.48% | 21.46% | 28.12% |
EBITDA | 36.91 | 27.57 | 25.42 | 19.97 | 14.43 |
EBITDA Margin | 24.67% | 24.76% | 29.59% | 27.83% | 28.51% |
EBIT | 29.73 | 23.69 | 22.62 | 16.9 | 12.38 |
EBIT Margin | 19.88% | 21.28% | 26.34% | 23.56% | 24.47% |
Effective Tax Rate | 28.61% | 28.44% | 22.00% | 18.27% | 16.62% |