AU
UK
CA
US
IND
NZ
Last update at 2026-06-08T13:57:00Z
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
| Breakdown | 2025-03-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-03-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
| Income before tax | -1.24600M | -0.43120M | -1.10600M | -0.88500M | -6.56400M |
| Minority interest | 0.00000M | - | 0.00000M | 0.00000M | 0.00000M |
| Net income | -1.25100M | -0.33600M | -0.99400M | -0.87400M | -6.57900M |
| Selling general administrative | 18.64M | - | 8.35M | 2.53M | 2.57M |
| Selling and marketing expenses | - | - | - | - | - |
| Gross profit | 36.98M | 24.11M | 14.71M | 5.08M | 1.88M |
| Reconciled depreciation | 6.61M | - | 5.16M | 2.81M | 4.50M |
| Ebit | 1.88M | 1.82M | -4.85400M | -4.06000M | -6.76700M |
| Ebitda | 8.49M | 7.35M | 0.31M | -1.27200M | -2.21800M |
| Depreciation and amortization | 6.61M | 5.53M | 5.16M | 2.79M | 4.55M |
| Non operating income net other | - | - | - | - | - |
| Operating income | 1.81M | 2.36M | -4.85400M | -4.06000M | -6.76700M |
| Other operating expenses | 56.01M | 43.52M | 26.64M | 11.04M | 9.43M |
| Interest expense | 3.13M | 2.13M | 2.46M | 0.36M | 0.20M |
| Tax provision | 0.00500M | - | -0.11200M | -0.01100M | 0.01M |
| Interest income | 0.07M | - | 0.08M | - | 0.20M |
| Net interest income | -3.05500M | - | -2.38000M | -0.36400M | -0.19700M |
| Extraordinary items | - | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | 0.00500M | -0.09520M | -0.11200M | -0.01100M | 0.01M |
| Total revenue | 57.82M | 45.87M | 22.83M | 6.98M | 2.66M |
| Total operating expenses | 35.17M | 21.75M | 18.52M | 9.14M | 8.65M |
| Cost of revenue | 20.83M | 21.76M | 8.12M | 1.90M | 0.78M |
| Total other income expense net | -3.05500M | -2.78640M | 3.75M | 3.17M | 0.20M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | -1.25100M | - | -0.99400M | -0.87400M | -6.57900M |
| Net income applicable to common shares | - | - | - | -0.87700M | -6.57900M |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2025-03-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-03-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
| Total assets | 81.61M | 73.15M | 61.91M | 48.97M | 11.38M |
| Intangible assets | 0.94M | 2.28M | 4.45M | 5.74M | 0.89M |
| Earning assets | - | - | - | - | - |
| Other current assets | 1.87M | 1.84M | - | 4.99M | -0.02800M |
| Total liab | 57.83M | 48.14M | 40.31M | 27.15M | 6.17M |
| Total stockholder equity | 23.78M | 25.00M | 21.60M | 21.82M | 5.20M |
| Deferred long term liab | - | - | - | - | - |
| Other current liab | 7.37M | 7.23M | 11.26M | 4.73M | -0.00100M |
| Common stock | 2.19M | 2.18M | 1.88M | 1.82M | 1.00M |
| Capital stock | 2.19M | - | 1.88M | 1.82M | 1.00M |
| Retained earnings | 21.60M | -25.97700M | -30.31200M | -29.31700M | -28.44400M |
| Other liab | - | - | - | 10.84M | 0.28M |
| Good will | 22.74M | 21.37M | 18.25M | 16.30M | 0.02M |
| Other assets | - | - | - | 0.13M | 0.03M |
| Cash | 1.09M | 3.94M | 3.19M | 8.22M | 2.72M |
| Cash and equivalents | - | - | - | - | - |
| Total current liabilities | 16.38M | 17.09M | 15.22M | 7.31M | 2.35M |
| Current deferred revenue | - | 1.81M | - | - | 1.26M |
| Net debt | 42.13M | 29.74M | 22.33M | 1.83M | 1.31M |
| Short term debt | 3.56M | 3.97M | 2.13M | 1.05M | 0.49M |
| Short long term debt | 1.14M | - | 1.06M | 0.66M | - |
| Short long term debt total | 43.23M | 33.68M | 25.52M | 10.06M | 4.03M |
| Other stockholder equity | -0.01100M | 48.83M | 50.03M | 49.31M | 32.64M |
| Property plant equipment | - | - | - | 13.12M | 6.83M |
| Total current assets | 5.79M | 8.36M | 7.29M | 13.68M | 3.61M |
| Long term investments | - | - | - | - | - |
| Net tangible assets | - | - | - | -0.22900M | 4.29M |
| Short term investments | - | - | - | - | - |
| Net receivables | 2.33M | 2.24M | 1.93M | 0.97M | 0.90M |
| Long term debt | 4.85M | - | 0.42M | 0.99M | 0.29M |
| Inventory | 0.49M | 0.35M | 0.32M | 0.46M | 0.02M |
| Accounts payable | 3.66M | 3.76M | 1.84M | 1.53M | 0.61M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | -0.01100M | -0.03300M | - | - | - |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | - | - | - |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | - | - | - |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | 0.11M | -2.22500M | 1.63M | 0.13M | 0.03M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 75.82M | 64.78M | 54.62M | 35.29M | 7.77M |
| Capital lease obligations | 37.24M | - | 24.04M | 8.40M | 3.74M |
| Long term debt total | - | - | - | - | - |
| Breakdown | 2025-03-31 | 2024-03-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-03-31 | 2024-03-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Investments | -7.29700M | - | - | -6.58700M | -11.91200M |
| Change to liabilities | - | - | - | - | 1.28M |
| Total cashflows from investing activities | -7.29700M | - | -6.19300M | - | -11.91200M |
| Net borrowings | 1.63M | - | - | - | -0.75900M |
| Total cash from financing activities | -3.16700M | - | -3.77500M | -1.77700M | 16.67M |
| Change to operating activities | - | - | - | - | -0.27000M |
| Net income | -1.24600M | -0.42000M | -0.33600M | -1.10600M | -0.88500M |
| Change in cash | -2.84000M | - | 0.75M | -5.03600M | 5.50M |
| Begin period cash flow | 3.94M | 3.94M | 3.19M | 8.22M | 2.72M |
| End period cash flow | 1.09M | 3.94M | 3.94M | 3.19M | 8.22M |
| Total cash from operating activities | 7.63M | - | 10.72M | 3.32M | 0.74M |
| Issuance of capital stock | 0.00000M | - | - | 0.00600M | 18.64M |
| Depreciation | 6.61M | - | 5.53M | 5.16M | 2.81M |
| Other cashflows from investing activities | 0.74M | - | 1.29M | - | -0.01800M |
| Dividends paid | - | - | - | - | - |
| Change to inventory | -0.08600M | - | 0.04M | 0.18M | 0.09M |
| Change to account receivables | 0.04M | - | -0.23400M | - | -2.62800M |
| Sale purchase of stock | - | - | - | - | - |
| Other cashflows from financing activities | -4.79800M | - | -3.13500M | -0.51200M | -1.97000M |
| Change to netincome | - | - | - | - | 0.34M |
| Capital expenditures | 7.68M | 0.00000M | 7.43M | 9.21M | 2.70M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | -0.93000M | - | 2.08M | 2.64M | -1.52800M |
| Stock based compensation | 0.05M | - | - | 0.08M | 0.06M |
| Other non cash items | 3.15M | - | 3.45M | -3.45500M | 0.22M |
| Free cash flow | -0.05500M | - | 3.29M | -5.89400M | -1.96100M |
Sector: Consumer Cyclical Industry: Leisure
| Company | Change (GBX) | Price (GBX) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| XPF XP Factory PLC |
0.25 1.35% | 18.75 | - | 23.75 | 0.37 | 1.02 | 1.06 | 6.40 |
| GAW Games Workshop Group PLC |
-110.0 0.58% | 18870.00 | 30.14 | 30.03 | 9.56 | 18.27 | 8.78 | 17.66 |
| BOWL Hollywood Bowl Group PLC |
1.00 0.35% | 283.00 | 12.88 | 11.29 | 1.72 | 2.88 | 2.62 | 7.23 |
| GYM The GYM Group PLC |
- -% | 207.00 | 45.00 | 36.23 | 1.28 | 2.12 | 2.89 | 7.79 |
| TUNE Focusrite Plc |
2.00 1.11% | 182.50 | 18.33 | 9.48 | 0.57 | 0.81 | 0.63 | 4.36 |
XP Factory Plc engages in the leisure businesses in the United Kingdom, Europe, and internationally. It engages in operating and developing a network of franchised, licensed, and owner-operated branches and offsite escape-the-room type games under the Escape Hunt brand name; and a network of owner-operated and franchised cocktail bar venues under the Boom Battle Bar brand name. The company also offers various games, such as augmented reality darts, Bavarian axe throwing, crazier golf, shuffleboard, and others. In addition, it is involved in the game designing and IP licensing businesses. The company was formerly known as Escape Hunt plc and changed its name to XP Factory Plc in December 2021. XP Factory Plc was incorporated in 2016 and is based in London, the United Kingdom.
Boom Battle Bar Oxford Street, London, United Kingdom, W1D 1BS
| Name | Title | Year Born |
|---|---|---|
| Mr. Richard Harpham | CEO & Director | NA |
| Mr. Graham John Bird | CFO, Company Sec. & Director | 1970 |
| Andrew Jacobs | Chief Operating Officer | NA |
| Ms. Sarah Lloyd-Baker | Chief Marketing Officer | NA |
| Mr. Richard John Harpham | CEO & Director | 1980 |
| Mr. Graham John Bird | CFO & Director | 1969 |
| Ms. Joanne Katherine Briscoe Brown | Company Secretary | NA |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.
Please wait processing your request...