Data is not available at this time.
Mirada Plc operates in the digital TV and broadcast markets, providing a suite of software solutions tailored for content delivery, management, and monetization. Its flagship Iris ecosystem offers a comprehensive platform for front and back-end applications, while UX Evolver and Iris OTT enhance operator capabilities in content distribution. The company serves a diverse clientele across Mexico, Europe, Asia, and the Americas, focusing on mid-sized and large operators seeking scalable, data-driven solutions. Mirada differentiates itself through Log IQ, a data intelligence platform that enables operators to optimize content strategies. The company operates in a competitive but growing sector, where demand for OTT and digital TV solutions is rising. Its market position is bolstered by its ability to offer modular, customizable tools that cater to varying operator needs, though it faces competition from larger global players with broader portfolios.
Mirada reported revenue of £11.02 million for FY 2022, reflecting its niche market presence. However, the company recorded a net loss of £2.87 million, indicating ongoing challenges in achieving profitability. Operating cash flow was positive at £2.86 million, but significant capital expenditures of £3.99 million suggest heavy investment in product development and infrastructure, which may pressure short-term liquidity.
The company's diluted EPS of -£0.32 underscores its current lack of earnings power. While its operating cash flow is a positive sign, the high capital expenditures relative to revenue highlight inefficiencies in capital deployment. Mirada’s ability to scale its solutions profitably will be critical to improving its earnings trajectory.
Mirada’s balance sheet shows limited cash reserves of £25,000, coupled with total debt of £8.81 million, raising concerns about liquidity and leverage. The company’s financial health appears strained, with negative equity likely due to accumulated losses. A refinancing or equity raise may be necessary to sustain operations and fund growth initiatives.
Revenue trends are not disclosed, but the company’s focus on digital TV and OTT solutions aligns with industry growth. Mirada does not pay dividends, reinvesting all cash flows into operations and expansion. Future growth will depend on its ability to capture market share in emerging regions and monetize its data intelligence offerings.
With a market cap of £2.67 million, Mirada trades at a low valuation, reflecting its unprofitability and financial constraints. Investors likely await signs of operational turnaround or strategic partnerships to justify a higher valuation. The beta of 0.97 suggests moderate correlation with broader market movements.
Mirada’s strategic advantage lies in its specialized, modular solutions for digital TV operators, particularly in underserved markets. However, its outlook remains uncertain due to financial challenges and competitive pressures. Success hinges on improving profitability, securing additional funding, and expanding its customer base in high-growth regions.
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 |