Elixirr International plc (FRA:54K)
Germany
· Delayed Price · Currency is EUR 8.75
+0.05 (0.57%)
Last updated: Dec 5, 2025, 11:25 AM CET
Elixirr International Income Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 |
| Revenue | 129.72 | 111.34 | 85.89 | 71.75 | 50.61 | 30.32 | Upgrade
|
| Revenue Growth (YoY) | 33.23% | 29.64% | 19.71% | 41.76% | 66.93% | 15.44% | Upgrade
|
| Cost of Revenue | 86.94 | 75.54 | 56.62 | 48.59 | 32.91 | 19.13 | Upgrade
|
| Gross Profit | 42.78 | 35.81 | 29.26 | 23.16 | 17.7 | 11.19 | Upgrade
|
| Selling, General & Admin | 13.41 | 11.04 | 8.61 | 6.85 | 5.16 | 3.96 | Upgrade
|
| Operating Expenses | 13.41 | 11.04 | 8.61 | 6.85 | 5.16 | 3.98 | Upgrade
|
| Operating Income | 29.38 | 24.77 | 20.66 | 16.3 | 12.54 | 7.21 | Upgrade
|
| Interest Expense | -0.77 | -0.44 | -0.25 | -0.26 | -0.25 | -0.68 | Upgrade
|
| Interest & Investment Income | 0.39 | 0.39 | 0.37 | 0.05 | 0.03 | 0.02 | Upgrade
|
| EBT Excluding Unusual Items | 28.21 | 24.72 | 20.77 | 16.1 | 12.32 | 6.55 | Upgrade
|
| Merger & Restructuring Charges | -1.22 | -1.07 | 1.97 | 0.6 | -0.15 | - | Upgrade
|
| Other Unusual Items | -0.76 | -0.76 | -0.64 | -0.95 | - | -0.73 | Upgrade
|
| Pretax Income | 26.23 | 22.89 | 22.1 | 15.75 | 12.17 | 5.82 | Upgrade
|
| Income Tax Expense | 7.67 | 6.51 | 4.86 | 2.88 | 2.02 | 1.02 | Upgrade
|
| Net Income | 18.56 | 16.38 | 17.24 | 12.87 | 10.14 | 4.79 | Upgrade
|
| Net Income to Common | 18.56 | 16.38 | 17.24 | 12.87 | 10.14 | 4.79 | Upgrade
|
| Net Income Growth | 0.79% | -4.98% | 33.95% | 26.86% | 111.60% | 102.72% | Upgrade
|
| Shares Outstanding (Basic) | 47 | 47 | 46 | 46 | 46 | 41 | Upgrade
|
| Shares Outstanding (Diluted) | 52 | 52 | 50 | 52 | 51 | 45 | Upgrade
|
| Shares Change (YoY) | 2.29% | 2.57% | -2.82% | 2.45% | 13.60% | 19.87% | Upgrade
|
| EPS (Basic) | 0.39 | 0.35 | 0.38 | 0.28 | 0.22 | 0.12 | Upgrade
|
| EPS (Diluted) | 0.36 | 0.32 | 0.34 | 0.25 | 0.20 | 0.11 | Upgrade
|
| EPS Growth | -1.21% | -7.38% | 37.85% | 23.84% | 86.14% | 69.20% | Upgrade
|
| Free Cash Flow | 30.43 | 29.31 | 16.73 | 15.4 | 14.23 | 12.12 | Upgrade
|
| Free Cash Flow Per Share | 0.59 | 0.57 | 0.33 | 0.30 | 0.28 | 0.27 | Upgrade
|
| Dividend Per Share | 0.115 | 0.178 | 0.148 | 0.108 | 0.041 | 0.022 | Upgrade
|
| Dividend Growth | -27.21% | 20.27% | 37.04% | 163.41% | 86.36% | - | Upgrade
|
| Gross Margin | 32.98% | 32.16% | 34.07% | 32.27% | 34.97% | 36.91% | Upgrade
|
| Operating Margin | 22.64% | 22.24% | 24.05% | 22.73% | 24.77% | 23.77% | Upgrade
|
| Profit Margin | 14.31% | 14.71% | 20.07% | 17.94% | 20.04% | 15.81% | Upgrade
|
| Free Cash Flow Margin | 23.46% | 26.33% | 19.48% | 21.46% | 28.12% | 39.98% | Upgrade
|
| EBITDA | 32.49 | 27.31 | 22.54 | 18.52 | 14.05 | 9.15 | Upgrade
|
| EBITDA Margin | 25.05% | 24.53% | 26.25% | 25.81% | 27.77% | 30.19% | Upgrade
|
| D&A For EBITDA | 3.12 | 2.54 | 1.89 | 2.22 | 1.52 | 1.95 | Upgrade
|
| EBIT | 29.38 | 24.77 | 20.66 | 16.3 | 12.54 | 7.21 | Upgrade
|
| EBIT Margin | 22.64% | 22.24% | 24.05% | 22.73% | 24.77% | 23.77% | Upgrade
|
| Effective Tax Rate | 29.26% | 28.44% | 22.00% | 18.27% | 16.62% | 17.60% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.