| TIDM | XPP |
|---|---|
| Ticker Code | XPP.L |
| ISIN | SG9999003735 |
| Currency | GBX |
| Issue Country | JE |
| Sector | NMX502020 |
| Year End | 31-Dec-25 |
| Shares in Issue | 28.03m |
|---|---|
| Market Cap. | £500.09m |
| Market Size | 500 |
| PE Ratio | -42.47619 |
| Earnings | -42.00 |
| Dividend | 0.00 |
| Yield | 0.00% |
| # of Trades | 162 |
|---|---|
| Vol Sold | 10,746 |
| Vol Bought | 14,218 |
| 52 Week High | 1,986.00 |
| 52 Week High Date | 29-May-2026 |
| 52 Week Low | 810.00 |
| 52 Week Low Date | 30-Jul-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 | 230.10 | 247.30 | 316.40 | 290.40 | 240.30 |
| Operating Profit / Loss | 0.70 | 3.60 | 24.50 | (24.10) | 29.70 |
| Net Interest | (8.00) | (11.30) | (13.30) | (6.10) | (1.30) |
| Pre Tax Profit | (7.30) | (7.70) | 11.20 | (30.20) | 28.40 |
| Post Tax Profit | (11.30) | (9.40) | (9.00) | (19.60) | 23.00 |
| Profit for the Period | (11.30) | (9.40) | (9.00) | (19.60) | 23.00 |
| Equity Holders of Parent Company | (11.40) | (9.60) | (9.20) | (20.00) | 22.60 |
| Minority Interests | 0.10 | 0.20 | 0.20 | 0.40 | 0.40 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | (42.00p) | (40.50p) | (45.40p) | (102.00p) | 115.80p |
| Earnings per Share (Diluted) | (42.00p) | (40.40p) | (45.30p) | (101.60p) | 113.80p |
| Earnings per Share (Adjusted) | 22.50p | 43.00p | 81.90p | 160.60p | 179.40p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | (42.00p) | (40.50p) | (45.40p) | (102.00p) | 115.80p |
| Earnings per Share (Diluted) | (42.00p) | (40.40p) | (45.30p) | (101.60p) | 113.80p |
| Earnings per Share (Adjusted) | 22.50p | 43.00p | 81.90p | 160.60p | 179.40p |
| Dividend per Share | n/a | n/a | n/a | 94.00p | 94.00p |
| 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 | 127.00 | 136.70 | 138.70 | 147.40 | 108.80 |
| Property, Plant and Equipment | 113.40 | 116.20 | 113.50 | 91.50 | 38.50 |
| 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 | 2.40 | 2.60 | 2.10 | 16.20 | 3.20 |
| Total Non-Current Assets | 242.80 | 255.50 | 254.30 | 255.10 | 150.50 |
| Current Assets | |||||
| Inventories | 57.00 | 71.10 | 91.60 | 114.40 | 74.00 |
| Trade and Other Receivables | 34.20 | 30.20 | 79.80 | 79.40 | 33.70 |
| Cash at Bank and in Hand | 33.80 | 13.90 | 12.00 | 22.30 | 9.00 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 55.90 | 45.50 | 8.60 | 10.50 | 5.00 |
| Total Current Assets | 180.90 | 160.70 | 192.00 | 226.60 | 121.70 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 423.70 | 416.20 | 446.30 | 481.70 | 272.20 |
| Current Liabilities | |||||
| Borrowings | 2.10 | 1.90 | 1.80 | 2.60 | 1.80 |
| Other Current Liabilities | 111.90 | 96.00 | 98.20 | 103.60 | 47.20 |
| Total Current Liabilities | 114.00 | 97.90 | 100.00 | 106.20 | 49.00 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 126.30 | 161.30 | 179.00 | 223.10 | 39.90 |
| Provisions | 9.10 | 10.40 | 10.30 | 11.40 | 9.60 |
| Other Non-Current Liabilities | 1.70 | 0.70 | 1.70 | 1.50 | 1.30 |
| Total Non-Current Liabilities | 137.10 | 172.40 | 191.00 | 236.00 | 50.80 |
| Net Assets | 172.60 | 145.90 | 155.30 | 139.50 | 172.40 |
| Capital and Reserves | |||||
| Share Capital | 110.80 | 71.20 | 71.20 | 27.20 | 27.20 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | 8.00 | 9.30 | 9.00 | 13.00 | 7.30 |
| Retained Earnings | 53.30 | 64.80 | 74.40 | 98.40 | 137.00 |
| Shareholders Funds | 172.10 | 145.30 | 154.60 | 138.60 | 171.50 |
| Minority Interests / Other Equity | 0.50 | 0.60 | 0.70 | 0.90 | 0.90 |
| Total Equity | 172.60 | 145.90 | 155.30 | 139.50 | 172.40 |
| 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | |
| Operating Margin | 0.30% | 1.46% | 7.74% | (8.30%) | 12.36% |
| Return on Capital Employed | 0.38% | 1.97% | 11.80% | (10.51%) | 25.85% |
| Dividend Cover | n/a | n/a | 4.55 | 1.71 | 1.91 |
| Dividend Yield | n/a | n/a | 1.30 | 4.60 | 1.80 |
| PE Ratio | 40.00 | 30.40 | 16.60 | 12.70 | 28.40 |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | (80.85%) | n/a | 27.03% |
| Net Asset Value per Share | 162.67p | 32.82p | 59.22p | (28.18p) | 226.88p |