Data is not available at this time.
Kooth plc is a UK-based digital mental health services provider, specializing in therapeutic support for children, young people, and adults. The company operates an online platform that integrates self-help tools, peer and professional content, and live counselling services, positioning itself as a leader in accessible mental healthcare. Its revenue model primarily relies on contracts with the UK National Health Service (NHS) and other institutional clients, ensuring recurring income streams. Kooth differentiates itself through its scalable, tech-enabled approach, which reduces barriers to mental health support while maintaining clinical efficacy. The company operates in the growing healthcare information services sector, benefiting from increasing demand for digital mental health solutions post-pandemic. Its market position is strengthened by regulatory tailwinds and partnerships with public health bodies, though competition from private telehealth providers remains a consideration.
Kooth reported revenue of £66.7 million (GBp) for the latest fiscal year, with net income of £8.0 million (GBp), reflecting a healthy margin. The company’s operating cash flow of £17.8 million (GBp) underscores efficient operations, while minimal capital expenditures (-£0.1 million GBp) suggest a capital-light model. This aligns with its digital service delivery, which requires limited physical infrastructure.
Diluted EPS of 0.21 GBp indicates solid earnings power relative to its market cap. The negligible total debt (£23k GBp) and high cash reserves (£21.8 million GBp) highlight strong capital efficiency, allowing flexibility for organic growth or strategic investments without leverage concerns.
Kooth maintains a robust balance sheet, with cash and equivalents covering all outstanding debt. The absence of significant liabilities and positive operating cash flow signal financial stability, though reliance on NHS contracts introduces concentration risk.
Revenue growth is likely tied to NHS adoption and expansion into new demographics. The company does not pay dividends, reinvesting cash flows into platform development and market penetration, consistent with its growth-stage profile.
At a market cap of ~£56.5 million (GBp), Kooth trades at a moderate valuation, with investors likely pricing in sustained public-sector demand. The beta of 0.862 suggests lower volatility than the broader market.
Kooth’s NHS partnerships and regulatory compliance provide a moat, while scalability supports margin expansion. Risks include funding shifts in public healthcare, but the long-term outlook remains positive given rising mental health awareness.
Company filings, London Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
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 |