Founding Date | 2000 |
Total Funding | $205 m |
Latest funding size | $14 m |
Time since last funding | 6 months ago |
Investors | MSD Capital, Michael Dell, GV, Balderton Capital, Spark Ventures, Hearst Entertainment, Section 32 |
GBP | |
---|---|
Revenue (FY, 2016) | 208.1 m |
Revenue growth (FY, 2015 - FY, 2016), % | 15% |
Gross profit (FY, 2016) | 24.5 m |
Gross profit margin (FY, 2016), % | 11.8% |
Net income (FY, 2016) | (15.6 m) |
EBITDA (FY, 2016) | (11.4 m) |
EBIT (FY, 2016) | (13.4 m) |
Market valuation | 789 m |
Cash (30-Jun-2016) | 28.1 m |
EV | 774.9 m |
GBP | FY, 2007 | FY, 2008 | FY, 2009 | FY, 2010 | FY, 2011 | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 2.1 m | 20.4 m | 37.7 m | 48.7 m | 61.1 m | 77.7 m | 107 m | 135 m | 181 m | 208.1 m |
Revenue growth, % | 26% | 26% | 15% | |||||||
Cost of goods sold | 18.1 m | 33.1 m | 43.3 m | 54.5 m | 68.7 m | 94.2 m | 119.6 m | 158.3 m | 183.6 m | |
Gross profit | 2.3 m | 4.6 m | 5.4 m | 6.6 m | 9 m | 12.8 m | 15.4 m | 22.6 m | 24.5 m |
GBP | FY, 2007 | FY, 2008 | FY, 2009 | FY, 2010 | FY, 2011 | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 |
---|---|---|---|---|---|---|---|---|---|---|
Cash | 31 k | 2.7 m | 3.9 m | 8.6 m | 10.6 m | 5.7 m | 14.5 m | 14.2 m | 37 m | 28.1 m |
Accounts Receivable | 7 k | 22.1 m | 15.7 m | 24.7 m | ||||||
Current Assets | 4.2 m | 12.6 m | 16.6 m | 23 m | 35.7 m | 31.7 m | 57.9 m | 75.7 m | 115.5 m | 131.1 m |
PP&E | 609 k | 801 k | 964 k | 1.1 m | 1.4 m | 2.9 m | 2.6 m | 3.9 m | 5.8 m | 1.9 m |
GBP | FY, 2007 | FY, 2008 | FY, 2009 | FY, 2010 | FY, 2011 | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | (352 k) | (2.2 m) | (2.4 m) | (1.9 m) | (1.9 m) | (3.7 m) | (4.9 m) | (12.8 m) | (21.6 m) | (15.6 m) |
Cash From Operating Activities | (1.1 m) | (2.5 m) | 2.1 m | 1.1 m | (1.3 m) | 1.9 m | (1.7 m) | (9.1 m) | (10.5 m) | (13.8 m) |
Cash From Financing Activities | 1.1 m | 3.6 m | 84 k | 4.3 m | 4.1 m | (4 m) | 13.7 m | 8.8 m | 32.1 m | 15.1 m |
Net Change in Cash | (88 k) | 747 k | 1.8 m | 4.7 m | 2 m | (4.9 m) | 8.8 m | (2.9 m) | 17.2 m | (2.2 m) |
GBP | Y, 2016 |
---|---|
EV/EBITDA | -68.1 x |
EV/EBIT | -58 x |
EV/CFO | -56.3 x |
Revenue/Employee | 794.2 k |
Debt/Equity | -11 x |
Debt/Assets | 0.1 x |
Financial Leverage | -111.6 x |
May, 2017 | |
---|---|
Independent Artists | 20 k |
Publishers | 600 |
Songwriters | 25 k |
Acquired Company | Date | Deal Size |
---|---|---|
AWAL | January 01, 2012 |