| TIDM | XAR |
|---|---|
| Ticker Code | XAR.L |
| ISIN | GB0001570810 |
| Currency | GBX |
| Issue Country | GB |
| Sector | NMX502040 |
| Year End | 31-Dec-24 |
| Shares in Issue | 78.71m |
|---|---|
| Market Cap. | £115.70m |
| Market Size | 5,000 |
| PE Ratio | -34.18605 |
| Earnings | -4.30 |
| Dividend | 0.00 |
| Yield | 0.00% |
| # of Trades | 9 |
|---|---|
| Vol Sold | 3,974 |
| Vol Bought | 15,000 |
| 52 Week High | 149.50 |
| 52 Week High Date | 13-May-2026 |
| 52 Week Low | 98.00 |
| 52 Week Low Date | 29-Dec-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 | 61.41 | 70.24 | 72.78 | 59.25 | 47.98 |
| Operating Profit / Loss | (11.60) | (2.24) | 1.24 | 1.23 | (4.29) |
| Net Interest | (0.36) | (0.47) | (0.41) | (0.24) | (0.04) |
| Pre Tax Profit | (11.43) | (2.72) | 0.82 | 0.99 | (4.32) |
| Post Tax Profit | (10.69) | (2.41) | 1.79 | 0.69 | (4.37) |
| Profit for the Period | (10.69) | (2.41) | 1.63 | 14.23 | (14.67) |
| Equity Holders of Parent Company | (10.69) | (2.41) | 1.63 | 16.22 | (11.69) |
| Minority Interests | n/a | n/a | n/a | (1.99) | (2.98) |
| Continuing EPS | |||||
| Earnings per Share (Basic) | (13.50p) | (3.00p) | 2.10p | 0.90p | (5.70p) |
| Earnings per Share (Diluted) | (13.50p) | (3.00p) | 2.00p | 0.90p | (5.70p) |
| Earnings per Share (Adjusted) | 0.70p | 3.60p | 4.80p | (1.00p) | (5.70p) |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | (13.50p) | (3.00p) | 2.10p | 20.90p | (15.20p) |
| Earnings per Share (Diluted) | (13.50p) | (3.00p) | 2.00p | 20.60p | (15.20p) |
| Earnings per Share (Adjusted) | 0.70p | 3.60p | 4.80p | (1.00p) | (15.20p) |
| 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 | 12.10 | 14.24 | 15.84 | 9.94 | 5.36 |
| Property, Plant and Equipment | 17.22 | 22.36 | 24.17 | 25.05 | 19.23 |
| 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 | 3.06 | 8.28 | 11.23 | 11.85 | n/a |
| Other Non-Current Assets | 1.05 | 0.72 | 0.73 | n/a | 0.14 |
| Total Non-Current Assets | 33.44 | 45.59 | 51.97 | 46.84 | 24.72 |
| Current Assets | |||||
| Inventories | 27.24 | 31.04 | 29.15 | 18.84 | 9.75 |
| Trade and Other Receivables | 8.08 | 8.80 | 10.76 | 10.16 | 9.64 |
| Cash at Bank and in Hand | 8.71 | 7.13 | 8.55 | 25.05 | 17.96 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 3.22 | 4.78 | 2.02 | 0.53 | 0.79 |
| Total Current Assets | 47.25 | 51.76 | 50.47 | 54.58 | 38.13 |
| Other Assets | n/a | n/a | n/a | n/a | 9.97 |
| Total Assets | 80.69 | 97.34 | 102.44 | 101.42 | 72.83 |
| Current Liabilities | |||||
| Borrowings | 1.77 | 3.20 | 1.41 | 0.69 | 1.06 |
| Other Current Liabilities | 11.72 | 15.44 | 19.07 | 19.78 | 13.22 |
| Total Current Liabilities | 13.49 | 18.64 | 20.48 | 20.47 | 14.28 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 4.71 | 6.90 | 7.80 | 8.50 | 1.51 |
| Provisions | 0.30 | 0.30 | 0.30 | 0.30 | n/a |
| Other Non-Current Liabilities | n/a | n/a | 2.09 | 3.35 | n/a |
| Total Non-Current Liabilities | 5.01 | 7.20 | 10.19 | 12.15 | 1.51 |
| Net Assets | 62.18 | 71.50 | 71.77 | 68.80 | 55.44 |
| Capital and Reserves | |||||
| Share Capital | 7.95 | 7.92 | 7.84 | 7.84 | 7.83 |
| Share Premium Account | 30.01 | 29.95 | 29.43 | 29.43 | 29.33 |
| Other Reserves | 7.13 | 7.01 | 7.11 | 20.91 | 20.07 |
| Retained Earnings | 17.09 | 26.62 | 27.39 | 10.62 | (5.56) |
| Shareholders Funds | 62.18 | 71.50 | 71.77 | 68.80 | 51.67 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | 3.77 |
| Total Equity | 62.18 | 71.50 | 71.77 | 68.80 | 55.44 |
| 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | |
| Operating Margin | (18.90%) | (3.19%) | 1.70% | 2.08% | (8.93%) |
| Return on Capital Employed | (19.45%) | (3.32%) | 1.89% | 1.80% | (8.14%) |
| 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 | 101.40 | 32.40 | 40.40 | n/a | n/a |
| PEG | n/a | 0.10 | 1.20 | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | 63.02p | 72.05p | 70.36p | 74.06p | 63.01p |