| TIDM | DEVO |
|---|---|
| Ticker Code | DEVO.L |
| ISIN | USU0858L1036 |
| Currency | GBX |
| Issue Country | GB |
| Sector | NMX402030 |
| Year End | 31-Dec-25 |
| Shares in Issue | 468.35m |
|---|---|
| Market Cap. | £100.69m |
| Market Size | 15,000 |
| PE Ratio | -8.515586 |
| Earnings | -2.524782 |
| Dividend | 0.00 |
| Yield | 0.00% |
| # of Trades | 0 |
|---|---|
| Vol Sold | 0 |
| Vol Bought | 0 |
| 52 Week High | 28.00 |
| 52 Week High Date | 22-Sep-2025 |
| 52 Week Low | 20.00 |
| 52 Week Low Date | 26-May-2025 |
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|---|---|---|---|---|
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
| Revenue | 107.90 | 104.78 | 92.36 | 134.56 | 98.15 |
| Operating Profit / Loss | (3.14) | (7.17) | (13.01) | (99.13) | 50.02 |
| Net Interest | 0.57 | 0.48 | 1.30 | 0.36 | 0.01 |
| Pre Tax Profit | (2.57) | (6.69) | (11.71) | (98.76) | 50.03 |
| Post Tax Profit | (15.98) | (6.36) | (12.72) | (91.50) | 30.63 |
| Profit for the Period | (15.98) | (6.36) | (12.72) | (91.50) | 30.63 |
| Equity Holders of Parent Company | (15.98) | (6.36) | (12.74) | (91.47) | 30.55 |
| Minority Interests | n/a | n/a | 0.02 | (0.03) | 0.08 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | (3.40USX) | (1.30USX) | (2.90USX) | (20.60USX) | 8.10USX |
| Earnings per Share (Diluted) | (3.40USX) | (1.30USX) | (2.90USX) | (20.60USX) | 7.50USX |
| Earnings per Share (Adjusted) | (3.40USX) | (1.30USX) | (2.90USX) | (20.60USX) | 8.10USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | (3.40USX) | (1.30USX) | (2.90USX) | (20.60USX) | 8.10USX |
| Earnings per Share (Diluted) | (3.40USX) | (1.30USX) | (2.90USX) | (20.60USX) | 7.50USX |
| Earnings per Share (Adjusted) | (3.40USX) | (1.30USX) | (2.90USX) | (20.60USX) | 8.10USX |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
| Non-Current Assets | |||||
| Intangible Assets | 135.88 | 131.24 | 127.90 | 85.07 | 164.64 |
| Property, Plant and Equipment | 0.93 | 1.13 | 1.22 | 0.17 | 0.23 |
| Investments | n/a | n/a | 0.43 | 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 | 0.27 | 7.88 | 8.42 | 10.55 | 2.41 |
| Total Non-Current Assets | 137.08 | 140.25 | 137.97 | 95.80 | 167.28 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 16.34 | 16.85 | 13.78 | 16.81 | 19.35 |
| Cash at Bank and in Hand | 36.62 | 41.65 | 40.42 | 79.49 | 86.24 |
| Current Asset Investments | n/a | n/a | 1.80 | n/a | n/a |
| Other Current Assets | 3.07 | 2.48 | 2.84 | 2.72 | 8.51 |
| Total Current Assets | 56.02 | 60.98 | 58.84 | 99.02 | 114.11 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 193.11 | 201.23 | 196.81 | 194.82 | 281.39 |
| Current Liabilities | |||||
| Borrowings | 0.28 | 0.23 | 0.16 | n/a | n/a |
| Other Current Liabilities | 31.26 | 24.32 | 25.82 | 20.10 | 23.75 |
| Total Current Liabilities | 31.54 | 24.54 | 25.97 | 20.10 | 23.75 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 0.60 | 0.88 | 0.87 | n/a | n/a |
| Provisions | 7.58 | 10.57 | 0.26 | 1.04 | 9.32 |
| Other Non-Current Liabilities | n/a | n/a | 11.67 | 3.04 | 1.57 |
| Total Non-Current Liabilities | 8.18 | 11.45 | 12.80 | 4.09 | 10.88 |
| Net Assets | 153.39 | 165.24 | 158.03 | 170.63 | 246.75 |
| Capital and Reserves | |||||
| Share Capital | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 |
| Share Premium Account | 157.68 | 157.68 | 146.11 | 146.04 | 121.59 |
| Other Reserves | 28.89 | 42.28 | (35.12) | (29.97) | (0.99) |
| Retained Earnings | (32.93) | (34.47) | 47.09 | 54.62 | 126.18 |
| Shareholders Funds | 153.69 | 165.54 | 158.12 | 170.73 | 246.83 |
| Minority Interests / Other Equity | (0.31) | (0.30) | (0.08) | (0.10) | (0.08) |
| Total Equity | 153.39 | 165.24 | 158.03 | 170.63 | 246.75 |
| 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | |
| Operating Margin | (2.91%) | (6.84%) | (14.08%) | (73.67%) | 50.96% |
| Return on Capital Employed | (12.09%) | (15.70%) | (41.40%) | (114.46%) | 54.71% |
| Dividend Cover | n/a | n/a | n/a | n/a | n/a |
| Dividend Yield | n/a | n/a | n/a | n/a | n/a |
| PE Ratio | n/a | n/a | n/a | n/a | 33.80 |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | $0.04 | $0.07 | $0.06 | $0.18 | $0.17 |