| TIDM | OPTI |
|---|---|
| Ticker Code | OPTI.L |
| ISIN | GB00BP0RTP38 |
| Currency | GBX |
| Issue Country | GB |
| Sector | NMX201030 |
| Year End | 31-Dec-24 |
| Shares in Issue | 103.30m |
|---|---|
| Market Cap. | £5.94m |
| Market Size | 20,000 |
| PE Ratio | -3.125 |
| Earnings | -1.84 |
| Dividend | 0.00 |
| Yield | 0.00% |
| # of Trades | 13 |
|---|---|
| Vol Sold | 53,078 |
| Vol Bought | 68,815 |
| 52 Week High | 18.25 |
| 52 Week High Date | 22-May-2025 |
| 52 Week Low | 4.60 |
| 52 Week Low Date | 28-Apr-2026 |
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|---|---|---|---|---|
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
| Revenue | 0.87 | 0.64 | 0.46 | 2.21 | 1.52 |
| Operating Profit / Loss | (2.27) | (1.70) | (2.49) | (1.36) | (1.11) |
| Net Interest | n/a | n/a | n/a | (0.05) | (0.04) |
| Pre Tax Profit | (1.87) | (2.04) | 2.44 | 6.18 | 5.71 |
| Post Tax Profit | (1.81) | (2.04) | 2.59 | 6.26 | 5.80 |
| Profit for the Period | (1.80) | (2.04) | 2.59 | 6.26 | 5.80 |
| Equity Holders of Parent Company | (1.80) | (2.04) | 2.59 | 6.26 | 5.80 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | (1.84p) | (2.24p) | 2.93p | 7.15p | 6.65p |
| Earnings per Share (Diluted) | (1.84p) | (2.24p) | 2.78p | 6.55p | 6.07p |
| Earnings per Share (Adjusted) | (1.84p) | (2.24p) | 2.93p | 7.15p | 6.65p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | (1.84p) | (2.24p) | 2.93p | 7.15p | 6.65p |
| Earnings per Share (Diluted) | (1.84p) | (2.24p) | 2.78p | 6.55p | 6.07p |
| Earnings per Share (Adjusted) | (1.84p) | (2.24p) | 2.93p | 7.15p | 6.65p |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
| Non-Current Assets | |||||
| Intangible Assets | 1.12 | 1.33 | 1.54 | 2.64 | 2.74 |
| Property, Plant and Equipment | n/a | n/a | n/a | n/a | n/a |
| Investments | 6.50 | 6.69 | 8.15 | 13.65 | 8.96 |
| 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 | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 7.62 | 8.02 | 9.69 | 16.29 | 11.70 |
| Current Assets | |||||
| Inventories | 0.23 | 0.19 | 0.18 | 0.10 | 0.18 |
| Trade and Other Receivables | 0.43 | 0.46 | 0.52 | 1.55 | 0.65 |
| Cash at Bank and in Hand | 0.74 | 0.64 | 1.05 | 2.01 | 0.87 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.02 | 0.10 | 0.11 | 0.19 | 0.31 |
| Total Current Assets | 1.42 | 1.38 | 1.86 | 3.85 | 2.01 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 9.04 | 9.40 | 11.55 | 20.14 | 13.70 |
| Current Liabilities | |||||
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Other Current Liabilities | 0.37 | 0.18 | 0.28 | 0.60 | 0.52 |
| Total Current Liabilities | 0.37 | 0.18 | 0.28 | 0.60 | 0.52 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | n/a | n/a | 0.37 | 0.82 | 0.77 |
| Provisions | 0.28 | 0.35 | n/a | 0.55 | 0.56 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 0.28 | 0.35 | 0.37 | 1.37 | 1.33 |
| Net Assets | 8.40 | 8.87 | 10.90 | 18.17 | 12.00 |
| Capital and Reserves | |||||
| Share Capital | 1.96 | 1.82 | 1.82 | 1.76 | 1.76 |
| Share Premium Account | 4.11 | 2.96 | 2.96 | 2.54 | 2.54 |
| Other Reserves | 1.75 | 2.27 | 2.44 | 2.52 | 2.46 |
| Retained Earnings | 0.58 | 1.82 | 3.68 | 11.32 | 5.06 |
| Shareholders Funds | 8.40 | 8.87 | 10.90 | 18.14 | 11.82 |
| Minority Interests / Other Equity | n/a | n/a | n/a | 0.04 | 0.04 |
| Total Equity | 8.40 | 8.87 | 10.90 | 18.17 | 12.00 |
| 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | |
| Operating Margin | (260.46%) | (263.35%) | (544.64%) | (61.68%) | (73.03%) |
| Return on Capital Employed | (24.70%) | (25.90%) | 25.09% | 36.83% | 54.26% |
| 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 | 4.50 | 6.40 | 8.70 |
| 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 | 7.05p | 7.30p | 9.07p | 15.04p | 8.97p |