Elixirr International plc
ELIX.L · LSE
6/30/2025 | 12/31/2024 | 6/30/2024 | 12/31/2023 | |
|---|---|---|---|---|
| Revenue | £71 | £58 | £53 | £45 |
| % Growth | 22.5% | 9.9% | 18.5% | – |
| Cost of Goods Sold | £48 | £40 | £36 | £30 |
| Gross Profit | £23 | £18 | £17 | £15 |
| % Margin | 32.8% | 31.7% | 32.7% | 33.5% |
| R&D Expenses | £0 | £0 | £0 | £0 |
| G&A Expenses | £0 | £6 | £5 | £2 |
| SG&A Expenses | £7 | £6 | £5 | £2 |
| Sales & Mktg Exp. | £0 | £0 | £0 | £0 |
| Other Operating Expenses | £0 | £1 | £0 | £10 |
| Operating Expenses | £7 | £7 | £5 | £13 |
| Operating Income | £17 | £12 | £12 | £2 |
| % Margin | 23.7% | 21.4% | 23.1% | 5.1% |
| Other Income/Exp. Net | -£2 | -£2 | -£0 | £10 |
| Pre-Tax Income | £15 | £11 | £12 | £12 |
| Tax Expense | £4 | £3 | £3 | £3 |
| Net Income | £11 | £8 | £9 | £10 |
| % Margin | 15.4% | 12.9% | 16.7% | 21.4% |
| EPS | 0.23 | 0.16 | 0.17 | 0.19 |
| % Growth | 43.8% | -5.9% | -10.5% | – |
| EPS Diluted | 0.21 | 0.16 | 0.17 | 0.19 |
| Weighted Avg Shares Out | 47 | 48 | 52 | 50 |
| Weighted Avg Shares Out Dil | 52 | 48 | 52 | 50 |
| Supplemental Information | – | – | – | – |
| Interest Income | £0 | £0 | £0 | £0 |
| Interest Expense | £1 | £1 | £0 | £0 |
| Depreciation & Amortization | £2 | £2 | £2 | £0 |
| EBITDA | £18 | £14 | £14 | £11 |
| % Margin | 25.6% | 23.2% | 26.4% | 24.4% |