| TIDM | SFOR |
|---|---|
| Ticker Code | SFOR.L |
| ISIN | GB00BFZZM640 |
| Currency | GBX |
| Issue Country | GB |
| Sector | NMX403010 |
| Year End | 31-Dec-24 |
| Shares in Issue | 665.86m |
|---|---|
| Market Cap. | £267.34m |
| Market Size | 75,000 |
| PE Ratio | -10.85135 |
| Earnings | -3.70 |
| Dividend | 1.00 |
| Yield | 2.491% |
| # of Trades | 244 |
|---|---|
| Vol Sold | 995,073 |
| Vol Bought | 1,262,919 |
| 52 Week High | 47.40 |
| 52 Week High Date | 08-May-2026 |
| 52 Week Low | 15.70 |
| 52 Week Low Date | 25-Nov-2025 |
| 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 | 848.20 | 1,011.50 | 1,069.50 | 686.60 | 342.69 |
| Operating Profit / Loss | (302.80) | 20.20 | (135.30) | (42.05) | 8.13 |
| Net Interest | (26.40) | (35.40) | (25.70) | (12.25) | (5.04) |
| Pre Tax Profit | (330.90) | (13.90) | (159.70) | (55.65) | 3.10 |
| Post Tax Profit | (306.90) | (14.30) | (160.50) | (56.72) | (3.93) |
| Profit for the Period | (306.90) | (14.30) | (160.50) | (56.72) | (3.93) |
| Equity Holders of Parent Company | (306.90) | (14.30) | (160.50) | (56.72) | (3.93) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | (45.70p) | (2.20p) | (27.20p) | (10.30p) | (0.80p) |
| Earnings per Share (Diluted) | (45.70p) | (2.20p) | (27.20p) | (10.30p) | (0.80p) |
| Earnings per Share (Adjusted) | 5.20p | 4.40p | 11.40p | 13.00p | 7.90p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | (45.70p) | (2.20p) | (27.20p) | (10.30p) | (0.80p) |
| Earnings per Share (Diluted) | (45.70p) | (2.20p) | (27.20p) | (10.30p) | (0.80p) |
| Earnings per Share (Adjusted) | 5.20p | 4.40p | 11.40p | 13.00p | 7.90p |
| Dividend per Share | 1.00p | 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 | 1,072.90 | 1,164.00 | 1,164.00 | 981.28 | 799.13 |
| Property, Plant and Equipment | 67.70 | 85.40 | 85.40 | 58.16 | 36.19 |
| Investments | 0.20 | 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 | 38.40 | 27.10 | 17.60 | 9.71 | 4.19 |
| Total Non-Current Assets | 1,179.20 | 1,276.50 | 1,267.00 | 1,049.15 | 839.51 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 407.50 | 442.40 | 442.40 | 335.50 | 181.39 |
| Cash at Bank and in Hand | 145.70 | 223.60 | 223.60 | 301.02 | 142.05 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 4.90 | n/a | n/a | n/a | n/a |
| Total Current Assets | 558.10 | 666.00 | 666.00 | 636.52 | 323.44 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 1,737.30 | 1,942.50 | 1,933.00 | 1,685.66 | 1,162.95 |
| Current Liabilities | |||||
| Borrowings | 13.40 | 16.00 | 16.00 | 339.99 | 52.67 |
| Other Current Liabilities | 441.20 | 626.50 | 626.50 | 103.22 | 239.35 |
| Total Current Liabilities | 454.60 | 642.50 | 642.50 | 443.21 | 292.02 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 356.70 | 369.30 | 369.30 | 13.07 | 60.76 |
| Provisions | 26.80 | 34.20 | 59.80 | 6.55 | 62.10 |
| Other Non-Current Liabilities | 7.30 | 11.30 | 11.30 | 421.59 | 34.53 |
| Total Non-Current Liabilities | 390.80 | 414.80 | 440.40 | 441.21 | 157.40 |
| Net Assets | 891.90 | 885.20 | 850.10 | 801.24 | 713.54 |
| Capital and Reserves | |||||
| Share Capital | 145.90 | 142.00 | 142.00 | 138.83 | 135.52 |
| Share Premium Account | 80.40 | 5.90 | 5.90 | 446.91 | 364.20 |
| Other Reserves | 156.60 | 223.70 | 223.70 | 260.17 | 216.91 |
| Retained Earnings | 508.90 | 513.50 | 478.40 | (44.77) | (3.18) |
| Shareholders Funds | 891.80 | 885.10 | 850.00 | 801.14 | 713.44 |
| Minority Interests / Other Equity | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
| Total Equity | 891.90 | 885.20 | 850.10 | 801.24 | 713.54 |
| 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | |
| Operating Margin | (35.70%) | 2.00% | (12.65%) | (6.13%) | 2.37% |
| Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
| 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 | 6.30 | 12.10 | 16.60 | 48.80 | 63.30 |
| PEG | n/a | n/a | 0.10 | 3.50 | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | (29.50p) | (45.43p) | (51.15p) | (29.34p) | (13.95p) |