Data is not available at this time.
Deregallera Holdings Ltd operates in the electrical equipment and parts industry, focusing on the research and development of energy storage solutions and motor design. The company, formerly known as DG Innovate Ltd, targets innovation in sustainable energy technologies, positioning itself in a niche but rapidly evolving sector. Its core revenue model likely hinges on intellectual property development, partnerships, and potential licensing agreements, though commercialization remains at an early stage. The energy storage market is highly competitive, with established players and startups vying for dominance in battery technology and efficiency improvements. Deregallera’s strategic shift in 2022 reflects a pivot toward specialized R&D, but its market penetration and scalability are yet to be proven. The company’s UK base provides access to regional innovation hubs, but global expansion will require significant capital and technological differentiation to compete with larger industrial and clean-energy firms.
Deregallera reported minimal revenue of £302.4k for FY 2023, overshadowed by a net loss of £37.8m, reflecting its heavy R&D focus and pre-commercialization phase. Operating cash flow was deeply negative at £-13.0m, with modest capital expenditures of £-117.7k, indicating limited near-term infrastructure investments. The lack of profitability underscores the company’s early-stage challenges in monetizing its innovations.
The company’s diluted EPS of £-0.0004 and substantial net losses highlight weak earnings power, typical of R&D-intensive firms. Capital efficiency is constrained by high burn rates, with cash reserves of £18.8m offset by total debt of £24.5m. Deregallera’s ability to scale operations profitably will depend on successful technology deployment or strategic partnerships.
Deregallera’s balance sheet shows £18.8m in cash against £24.5m in total debt, raising liquidity concerns if losses persist. The absence of dividend payouts aligns with its growth-focused strategy, but leverage and negative equity from accumulated deficits may necessitate further fundraising to sustain operations beyond the near term.
Growth is speculative, hinging on R&D breakthroughs or commercialization milestones. No dividends are paid, consistent with its reinvestment priorities. The 3.564 beta suggests high volatility, reflecting investor uncertainty about its technology’s viability and market potential.
With a market cap of £2.3m, the company trades at a steep discount to book value, signaling skepticism about its asset quality or future cash flows. The high beta implies market expectations are bifurcated between transformative success and continued underperformance.
Deregallera’s niche focus on energy storage and motor design could yield long-term advantages if its IP portfolio gains traction. However, the outlook remains highly uncertain, requiring significant capital, technological validation, and market adoption to justify its valuation. Near-term risks include liquidity constraints and competitive pressures in the clean-energy sector.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |