Loading...
XLONXLM
Market cap29mUSD
Dec 23, Last price  
9.20GBP
1D
0.00%
1Q
-5.64%
Jan 2017
-90.11%
IPO
-85.85%
Name

XLMedia PLC

Chart & Performance

D1W1MN
XLON:XLM chart
P/E
—
P/S
58.94
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
3.58%
Rev. gr., 5y
-15.65%
Revenues
50m
-29.91%
11,181,00020,896,00026,135,00034,503,00050,720,00089,219,000103,605,000137,632,000117,866,00079,695,00054,839,00066,487,00071,805,00050,329,000
Net income
-47m
L
3,551,0007,571,00012,237,0008,838,0009,821,00018,719,00023,937,00030,323,00019,818,000-60,918,000792,0005,641,0002,353,000-47,045,000
CFO
5m
-70.99%
1,249,0009,238,00012,946,00011,890,00016,943,00028,399,00026,952,00041,073,00031,785,00040,121,0008,421,0007,248,00015,753,0004,570,000
Dividend
Oct 03, 20190.031584 GBP/sh
Earnings
May 15, 2025

Profile

XLMedia PLC operates as a performance publishing company that delivers customers to online businesses in Scandinavia, other European countries, North America, Oceania, and internationally. It owns and operates approximately 2,000 websites in 18 languages across various industry verticals, including gambling, sports betting, personal finance, and others. The company was formerly known as Webpals Marketing Systems Ltd. and changed its name to XLMedia PLC in November 2013. XLMedia PLC was founded in 2008 and is headquartered in Henley-on-Thames, the United Kingdom.
URL
https://www.xlmedia.com/
IPO date
Mar 21, 2014
Employees
193
Domiciled in
JE
Incorporated in
JE

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
50,329
-29.91%
71,805
8.00%
66,487
21.24%
Cost of revenue
22,146
27,876
18,959
Unusual Expense (Income)
NOPBT
28,183
43,929
47,528
NOPBT Margin
56.00%
61.18%
71.48%
Operating Taxes
627
1,604
(1,626)
Tax Rate
2.22%
3.65%
NOPAT
27,556
42,325
49,154
Net income
(47,045)
-2,099.36%
2,353
-58.29%
5,641
612.25%
Dividends
Dividend yield
Proceeds from repurchase of equity
35,817
BB yield
-37.76%
Debt
Debt current
236
351
311
Long-term debt
2,110
2,705
2,795
Deferred revenue
Other long-term liabilities
3,884
8,545
Net debt
(2,449)
(7,597)
(21,489)
Cash flow
Cash from operating activities
4,570
15,753
7,248
CAPEX
(14)
(9,763)
(31,963)
Cash from investing activities
(2,906)
(7,856)
(31,851)
Cash from financing activities
(7,729)
(18,772)
34,654
FCF
22,477
39,917
54,650
Balance
Cash
4,795
10,753
24,595
Long term investments
(100)
Excess cash
2,279
7,063
21,271
Stockholders' equity
(69,353)
(22,308)
(12,869)
Invested Capital
124,104
127,983
132,183
ROIC
21.86%
32.54%
44.96%
ROCE
50.18%
41.56%
39.38%
EV
Common stock shares outstanding
262,586
265,830
246,369
Price
0.07
-55.38%
0.16
-57.79%
0.39
18.46%
Market cap
19,037
-55.93%
43,197
-54.46%
94,852
58.30%
EV
16,588
35,600
73,363
EBITDA
34,660
51,242
54,498
EV/EBITDA
0.48
0.69
1.35
Interest
108
167
549
Interest/NOPBT
0.38%
0.38%
1.16%