| TIDM | FDEV |
|---|---|
| Ticker Code | FDEV.L |
| ISIN | GB00BBT32N39 |
| Currency | GBX |
| Issue Country | GB |
| Sector | NMX402030 |
| Year End | 30-May-25 |
| Shares in Issue | 34.73m |
|---|---|
| Market Cap. | £125.74m |
| Market Size | 750 |
| PE Ratio | 8.537736 |
| Earnings | 42.40 |
| Dividend | 0.00 |
| Yield | 0.00% |
| # of Trades | 125 |
|---|---|
| Vol Sold | 90,174 |
| Vol Bought | 57,789 |
| 52 Week High | 588.00 |
| 52 Week High Date | 06-Nov-2025 |
| 52 Week Low | 190.00 |
| 52 Week Low Date | 20-May-2025 |
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|---|---|---|---|---|
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 30 May '25 | 30 May '24 | 30 May '23 | 30 May '22 | 31 May '21 |
| Revenue | 90.60 | 89.27 | 104.58 | 114.03 | 90.69 |
| Operating Profit / Loss | 12.65 | (28.41) | (26.58) | 1.54 | 19.92 |
| Net Interest | (0.23) | (0.01) | 0.07 | (0.59) | (0.73) |
| Pre Tax Profit | 12.42 | (28.43) | (26.51) | 0.94 | 19.18 |
| Post Tax Profit | 16.39 | (21.47) | (20.91) | 9.63 | 21.56 |
| Profit for the Period | 16.39 | (21.47) | (20.91) | 9.63 | 21.56 |
| Equity Holders of Parent Company | 16.39 | (21.47) | (20.91) | 9.63 | 21.56 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 42.40p | (55.60p) | (53.60p) | 24.60p | 55.40p |
| Earnings per Share (Diluted) | 40.70p | (55.60p) | (53.60p) | 23.70p | 53.30p |
| Earnings per Share (Adjusted) | 42.40p | (55.60p) | (53.60p) | 24.60p | 55.40p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 42.40p | (55.60p) | (53.60p) | 24.60p | 55.40p |
| Earnings per Share (Diluted) | 40.70p | (55.60p) | (53.60p) | 23.70p | 53.30p |
| Earnings per Share (Adjusted) | 42.40p | (55.60p) | (53.60p) | 24.60p | 55.40p |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 30 May '25 | 30 May '24 | 30 May '23 | 30 May '22 | 31 May '21 |
| Non-Current Assets | |||||
| Intangible Assets | 48.51 | 42.66 | 64.15 | 70.83 | 71.32 |
| Property, Plant and Equipment | 21.36 | 24.40 | 23.56 | 26.12 | 27.19 |
| 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 | 1.11 | n/a | n/a | 1.35 | 0.38 |
| Total Non-Current Assets | 70.97 | 67.06 | 87.70 | 98.31 | 98.89 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 12.29 | 13.59 | 15.56 | 24.70 | 13.74 |
| Cash at Bank and in Hand | 42.50 | 29.52 | 28.31 | 38.70 | 42.42 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 4.93 | 7.22 | 9.44 | 7.87 | 6.47 |
| Total Current Assets | 59.72 | 50.33 | 53.31 | 71.27 | 62.63 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 130.69 | 117.39 | 141.01 | 169.58 | 161.52 |
| Current Liabilities | |||||
| Borrowings | 1.82 | 1.75 | 1.51 | 1.46 | 1.42 |
| Other Current Liabilities | 13.13 | 15.45 | 20.88 | 24.26 | 16.95 |
| Total Current Liabilities | 14.96 | 17.19 | 22.38 | 25.72 | 18.37 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 17.64 | 19.53 | 17.77 | 19.28 | 20.74 |
| Provisions | 2.20 | 0.73 | 0.49 | 0.06 | 0.04 |
| Other Non-Current Liabilities | 0.72 | 3.10 | 4.40 | 6.15 | 9.22 |
| Total Non-Current Liabilities | 20.57 | 23.37 | 22.66 | 25.48 | 30.00 |
| Net Assets | 95.16 | 76.82 | 95.97 | 118.37 | 113.15 |
| Capital and Reserves | |||||
| Share Capital | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 |
| Share Premium Account | 36.55 | 36.55 | 36.55 | 36.47 | 36.08 |
| Other Reserves | (14.36) | (14.16) | (0.60) | (12.79) | (9.35) |
| Retained Earnings | 72.78 | 54.23 | 59.82 | 94.49 | 86.23 |
| Shareholders Funds | 95.16 | 76.82 | 95.97 | 118.37 | 113.15 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 95.16 | 76.82 | 95.97 | 118.37 | 113.15 |
| 30 May '25 | 30 May '24 | 30 May '23 | 30 May '22 | 31 May '21 | |
| Operating Margin | 13.96% | (31.83%) | (25.42%) | 1.35% | 21.96% |
| Return on Capital Employed | 18.52% | (50.57%) | (51.52%) | 2.25% | 31.09% |
| 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 | 5.90 | n/a | n/a | 50.70 | 46.40 |
| 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 | 122.56p | 89.76p | 83.60p | 124.89p | 106.31p |