| Millions | Millions | Millions | Millions | Millions |
Income Statement | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 | 31 Dec '15 | 31 Dec '14 |
---|
Revenue | 69.10 | 52.94 | 39.19 | 25.77 | 18.00 |
Operating Profit / Loss | 4.45 | 2.36 | 3.12 | 1.26 | 1.48 |
Net Interest | (0.72) | (0.56) | (0.50) | (0.43) | (0.31) |
Pre tax Profit | 3.72 | 1.79 | 2.61 | 0.83 | 1.17 |
Post tax Profit | 3.05 | 1.33 | 2.30 | 0.49 | 0.53 |
Profit for the Period | 3.05 | 1.33 | 2.30 | 0.49 | 0.53 |
Equity Holders of Parent Company | 3.05 | 1.33 | 2.30 | 0.49 | 0.53 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 2.77p | 1.37p | 2.61p | 0.57p | 0.69p |
Earnings per Share (Diluted) | 2.77p | 1.37p | 2.61p | 0.57p | 0.69p |
Earnings per Share (Adjusted) | 11.86p | 9.73p | 7.63p | 4.87p | 3.77p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 2.77p | 1.37p | 2.61p | 0.57p | 0.69p |
Earnings per Share (Diluted) | 2.77p | 1.37p | 2.61p | 0.57p | 0.69p |
Earnings per Share (Adjusted) | 11.86p | 9.73p | 7.63p | 4.87p | 3.77p |
| | | | | |
Dividend per Share | 1.80p | 1.60p | 1.40p | 1.00p | n/a |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 | 31 Dec '15 | 31 Dec '14 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 40.13 | 26.21 | 12.37 | 10.74 | 3.62 |
Property, Plant and Equipment | 5.65 | 4.31 | 3.20 | 2.37 | 1.34 |
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 | (0.01) | n/a | n/a |
Other Non-Current Assets | n/a | 1.57 | 0.42 | 0.78 | n/a |
| 1.37 | 1.22 | 0.50 | 0.38 | 0.20 |
| | | | | |
Current Assets | | | | | |
Inventories | 1.37 | 1.22 | 0.50 | 0.38 | 0.20 |
Trade and Other Receivables | 39.50 | 32.53 | 20.30 | 13.11 | 8.06 |
Cash at Bank and in Hand | 10.53 | 7.00 | 6.54 | 4.84 | n/a |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | n/a | n/a | n/a | n/a | n/a |
| 51.40 | 40.75 | 27.34 | 18.33 | 8.26 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 97.17 | 72.84 | 43.33 | 32.23 | 13.22 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 13.21 | 13.45 | 9.35 | 5.83 | 2.74 |
Other Current Liabilities | 12.34 | 11.21 | 8.58 | 8.31 | 5.75 |
| 25.54 | 24.66 | 17.93 | 14.14 | 8.48 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 14.34 | 15.75 | 13.35 | 9.17 | 3.11 |
Provisions | 0.82 | n/a | n/a | n/a | 0.01 |
Other Non-Current Liabilities | 0.68 | n/a | n/a | n/a | 0.50 |
| 15.83 | 15.75 | 13.35 | 9.17 | 3.61 |
| | | | | |
Net Assets | 55.80 | 32.44 | 12.04 | 8.92 | 1.12 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 1.23 | 1.05 | 0.88 | 0.88 | 0.77 |
Share Premium Account | 40.48 | 17.35 | 0.55 | n/a | n/a |
Other Reserves | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
Retained Earnings | 13.96 | 13.91 | 10.48 | 7.92 | 0.22 |
Shareholders Funds | 55.80 | 32.44 | 12.04 | 8.92 | 1.12 |
| | | | | |
Minority Interests / Other Equity | 55.80 | 32.44 | 12.04 | 8.92 | 1.12 |
Total Equity | 55.80 | 32.44 | 12.04 | 8.92 | 1.12 |
| | | | | |
| 31 Dec '18 | 31 Dec '17 | 31 Dec '16 | 31 Dec '15 | 31 Dec '14 |
---|
Operating Margin | 6.43% | 4.45% | 7.96% | 4.89% | 8.21% |
Return on Capital Employed | 10.10% | 6.65% | 13.90% | 9.56% | 44.05% |
Dividend Cover | 6.59 | 6.08 | 5.45 | 4.87 | n/a |
Dividend Yield | 1.30% | 0.80% | 1.60% | 1.10% | n/a |
PE Ratio | 11.70 | 19.50 | 11.10 | 19.40 | n/a |
PEG | 0.50 | 0.70 | 0.20 | 0.70 | n/a |
Dividend per Share Growth | 12.50% | 14.29% | 40.00% | n/a | n/a |
Net Asset Value per Share | 12.41p | 4.93p | (0.26p) | (1.44p) | (1.98p) |