XLON
XPF
Market cap43mUSD
Jul 09, Last price
18.50GBP
1D
-2.63%
1Q
45.10%
IPO
-88.19%
Name
XP Factory Plc
Chart & Performance
P/E
—
P/S
0.56
EPS
—
Div Yield, %
—
Shrs. gr., 5y
50.86%
Rev. gr., 5y
84.05%
Revenues
58m
+26.04%
Net income
-1m
L+272.32%
CFO
8m
-28.86%
Notes
No notes on this company yet
Write a private note on this company, for your eyes only
Profile
XP Factory Plc specializes in delivering immersive, live entertainment experiences, particularly known for its escape-the-room adventures, which it operates both within the United Kingdom and across international markets. These experiences are primarily offered under the Escape Hunt brand, managed through a diverse network comprising franchised outlets, licensed operations, and directly managed branches. The company also extends its reach with offsite versions of these popular puzzle-solving games. In addition to its escape room portfolio, XP Factory Plc manages a separate chain of 'socializing cocktail bar' venues known as Boom Battle Bar. These establishments, also operated through a blend of company-owned and franchised models, focus on offering engaging social experiences alongside beverages. Further diversifying its operations, the firm is involved in game design and the licensing of its intellectual property. The company, established in 2016 and headquartered in Crawley, UK, underwent a name change from Escape Hunt plc to XP Factory Plc in December 2021.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2025‑03 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | |||||||||
Revenues | |||||||||
Cost of revenue | |||||||||
Unusual Expense (Income) | |||||||||
NOPBT | |||||||||
NOPBT Margin | |||||||||
Operating Taxes | |||||||||
Tax Rate | |||||||||
NOPAT | |||||||||
Net income | |||||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | |||||||||
Long-term debt | |||||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | |||||||||
| Cash flow | |||||||||
Cash from operating activities | |||||||||
CAPEX | |||||||||
Cash from investing activities | |||||||||
Cash from financing activities | |||||||||
FCF | |||||||||
| Balance | |||||||||
Cash | |||||||||
Long term investments | |||||||||
Excess cash | |||||||||
Stockholders' equity | |||||||||
Invested Capital | |||||||||
ROIC | |||||||||
ROCE | |||||||||
| EV | |||||||||
Common stock shares outstanding | |||||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | |||||||||
EV/EBITDA | |||||||||
Interest | |||||||||
Interest/NOPBT | |||||||||