Loading...
XLON
XLM
Market cap12mUSD
May 13, Last price  
6.58GBP
Name

XLMedia PLC

Chart & Performance

D1W1MN
P/E
—
P/S
24.32
EPS
—
Div Yield, %
—
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
Sep 29, 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
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
50,329
-29.91%
71,805
8.00%
Cost of revenue
22,146
27,876
Unusual Expense (Income)
NOPBT
28,183
43,929
NOPBT Margin
56.00%
61.18%
Operating Taxes
627
1,604
Tax Rate
2.22%
3.65%
NOPAT
27,556
42,325
Net income
(47,045)
-2,099.36%
2,353
-58.29%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
236
351
Long-term debt
2,110
2,705
Deferred revenue
Other long-term liabilities
3,884
Net debt
(2,449)
(7,597)
Cash flow
Cash from operating activities
4,570
15,753
CAPEX
(14)
(9,763)
Cash from investing activities
(2,906)
(7,856)
Cash from financing activities
(7,729)
(18,772)
FCF
22,477
39,917
Balance
Cash
4,795
10,753
Long term investments
(100)
Excess cash
2,279
7,063
Stockholders' equity
(69,353)
(22,308)
Invested Capital
124,104
127,983
ROIC
21.86%
32.54%
ROCE
50.18%
41.56%
EV
Common stock shares outstanding
262,586
265,830
Price
0.07
-55.38%
0.16
-57.79%
Market cap
19,037
-55.93%
43,197
-54.46%
EV
16,588
35,600
EBITDA
34,660
51,242
EV/EBITDA
0.48
0.69
Interest
108
167
Interest/NOPBT
0.38%
0.38%