Data is not available at this time.
Live Company Group Plc operates in the live events and entertainment industry, specializing in experiential activations through its BRICKLIVE brand. The company generates revenue by licensing its modular brick-based exhibitions, tours, and interactive experiences to venue operators globally, supported by content creation and technical services. Its three segments—Models and Sets, Tours and Trails, and Sports and Entertainment—cater to family audiences, leveraging partnerships to expand geographically. The firm differentiates itself through scalable, IP-driven events that blend education and entertainment, though it faces competition from larger media and theme park operators. Live Company Group targets niche markets with localized adaptations, but its growth depends on securing high-profile venues and sustaining licensee relationships in a post-pandemic recovery phase.
In FY 2022, Live Company Group reported revenue of £4.77 million (GBp 477.4 million), reflecting its post-pandemic reactivation of events. However, net losses deepened to £9.67 million (GBp -967.1 million), with diluted EPS at -4.99p, indicating persistent cost pressures and operational inefficiencies. Negative operating cash flow of £1.29 million (GBp -129.3 million) and minimal capex (£209k) suggest constrained liquidity for growth initiatives.
The company’s negative earnings and cash flow underscore challenges in achieving scale. High reliance on licensing fees and variable event-based income limits margin stability, while capital efficiency is hampered by upfront investments in IP development and partner onboarding. The diluted EPS of -4.99p further highlights weak earnings conversion relative to its share base.
Live Company Group held £291k (GBp 29.1 million) in cash against £1.45 million (GBp 145.2 million) of total debt at FYE 2022, signaling liquidity strain. With no dividend payouts and a market cap of £7.8 million (GBp 779.8 million), the balance sheet remains leveraged, requiring improved cash generation to service obligations.
Growth hinges on expanding BRICKLIVE’s global footprint, though FY 2022 results show limited traction. The absence of dividends aligns with its reinvestment needs, but sustained losses may deter investor confidence. Recovery in the events sector could provide tailwinds, but execution risks persist.
The negative beta (-0.102) suggests low correlation with broader markets, typical of niche entertainment stocks. The £7.8 million market cap reflects skepticism about near-term profitability, with valuation likely tied to future licensing deals rather than current fundamentals.
Live Company Group’s asset-light licensing model and modular IP offer scalability, but success depends on operational turnaround and partner retention. A focus on high-margin digital or hybrid events could diversify revenue, though macroeconomic pressures on discretionary spending remain a headwind.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
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 |