Share Search
Visit the Share Search
You are here:
Elixirr International Accounts Summary
| Date of Accounts | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
| Revenue | 149.60 | 111.34 | 85.89 | 71.75 | 50.61 |
| Operating Profit / Loss | 29.73 | 23.69 | 22.62 | 16.90 | 12.38 |
| Net Interest | -2.14 | -0.80 | -0.52 | -1.16 | -0.22 |
| Pre Tax Profit | 27.59 | 22.89 | 22.10 | 15.74 | 12.17 |
| Post Tax Profit | 19.70 | 16.38 | 17.24 | 12.87 | 10.14 |
| Profit for the Period | 19.70 | 16.38 | 17.24 | 12.87 | 10.14 |
| Equity Holders of Parent Company | 19.70 | 16.38 | 17.24 | 12.87 | 10.14 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 41.33p | 34.80p | 37.53p | 27.86p | 22.04p |
| Earnings per Share (Diluted) | 37.18p | 31.64p | 34.16p | 24.78p | 20.01p |
| Earnings per Share (Adjusted) | 41.33p | 34.80p | 37.53p | 24.78p | 22.04p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 41.33p | 34.80p | 37.53p | 27.86p | 22.04p |
| Earnings per Share (Diluted) | 41.33p | 31.64p | 34.16p | 24.78p | 20.01p |
| Earnings per Share (Adjusted) | 41.33p | 34.80p | 37.53p | 24.78p | 22.04p |
| Dividend per Share | 15.00p | 17.80p | 14.80p | 10.80p | 4.10p |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
| Non-Current Assets | |||||
| Intangible Assets | 197.32 | 128.81 | 100.91 | 83.58 | 56.19 |
| Property, Plant and Equipment | 4.21 | 4.93 | 5.61 | 5.66 | 5.50 |
| Investments | n/a | n/a | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | 16.97 | 14.25 | 13.07 | 7.75 | 6.72 |
| Total Non-Current Assets | 218.50 | 147.99 | 119.58 | 96.99 | 68.41 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 26.81 | 18.39 | 16.69 | 11.23 | 6.96 |
| Cash at Bank and in Hand | 5.05 | 7.53 | 18.13 | 20.43 | 31.80 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.72 | 0.47 | n/a | n/a | n/a |
| Total Current Assets | 32.58 | 26.38 | 34.82 | 31.67 | 38.76 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 251.08 | 174.37 | 154.40 | 128.66 | 107.17 |
| Current Liabilities | |||||
| Borrowings | 10.59 | 1.53 | 1.15 | 0.75 | 0.49 |
| Other Current Liabilities | 52.64 | 31.24 | 20.47 | 20.45 | 13.64 |
| Total Current Liabilities | 63.23 | 32.77 | 21.62 | 21.20 | 14.13 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 22.93 | 3.37 | 4.21 | 4.39 | 4.76 |
| Provisions | 0.67 | 0.83 | 2.00 | 1.43 | 0.62 |
| Other Non-Current Liabilities | 21.73 | 5.29 | 7.00 | 5.71 | 1.62 |
| Total Non-Current Liabilities | 45.33 | 9.48 | 13.22 | 11.54 | 7.00 |
| Net Assets | 142.53 | 132.11 | 119.56 | 95.92 | 86.04 |
| Capital and Reserves | |||||
| Share Capital | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Share Premium Account | 45.38 | 33.70 | 29.92 | 25.60 | 24.95 |
| Other Reserves | 39.95 | 45.43 | 45.51 | 41.60 | 44.73 |
| Retained Earnings | 57.15 | 52.93 | 44.08 | 28.66 | 16.31 |
| Shareholders Funds | 142.53 | 132.11 | 119.56 | 95.92 | 86.04 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 142.53 | 132.11 | 119.56 | 95.92 | 86.04 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 19.87% | 21.28% | 26.34% | 23.56% | 24.47% |
| Return on Capital Employed | -144.31% | 262.29% | 86.94% | 89.38% | 34.67% |
| Dividend Cover | 1.83 | 1.96 | 2.54 | 2.29 | 5.38 |
| Dividend Yield | 2.70 | 2.50 | 2.40 | 2.10 | 0.60 |
| PE Ratio | 20.00 | 20.70 | 16.50 | 20.60 | 33.50 |
| PEG | 1.10 | n/a | 0.30 | 1.70 | 0.40 |
| Dividend per Share Growth | 26.97% | 20.27% | 37.04% | 163.41% | 86.36% |
| Net Asset Value per Share | -109.51p | 6.60p | 37.29p | 24.65p | 59.66p |