Data is not available at this time.
Osirium Technologies PLC operates in the cybersecurity software sector, specializing in privileged access management (PAM) solutions. The company's core offerings include Privileged Access Security, Privileged Access Management, Privileged Process Automation, and Privileged Endpoint Management, which collectively help organizations mitigate security risks by controlling and auditing access to critical systems. These solutions cater to diverse sectors such as legal, finance, healthcare, and government, addressing the growing demand for robust cybersecurity frameworks amid increasing digital threats. Osirium differentiates itself by focusing on automation and granular access controls, reducing operational overhead while enhancing security compliance. Despite being a smaller player in a competitive market dominated by larger firms, Osirium targets niche opportunities in the UK, leveraging its specialized expertise to serve mid-market and enterprise clients. The company’s value proposition lies in its ability to streamline IT processes while fortifying defenses against insider threats and external breaches, positioning it as a relevant contender in the evolving cybersecurity landscape.
Osirium reported revenue of £1.92 million for FY 2022, reflecting its focus on software licensing and subscription services. However, the company posted a net loss of £2.94 million, underscoring ongoing investments in product development and market expansion. Operating cash flow was positive at £464,517, but capital expenditures of £1.98 million indicate significant reinvestment in technology and infrastructure.
The diluted EPS of -2.74p highlights Osirium’s current lack of profitability, driven by high operational costs relative to its revenue base. The company’s negative earnings power suggests it is still in a growth phase, prioritizing scalability over near-term profitability. Capital efficiency remains constrained as it balances R&D spending with customer acquisition efforts.
Osirium’s financial position shows £1.08 million in cash and equivalents against £3.17 million in total debt, indicating moderate liquidity pressure. The debt-heavy structure could pose refinancing risks if revenue growth does not accelerate. However, the absence of dividends allows cash retention for operational needs.
Revenue growth trends are not explicitly detailed, but the company’s focus on cybersecurity tailwinds suggests potential upside. Osirium does not pay dividends, reinvesting all cash flows into business development. Its market cap of £2.81 million reflects investor caution amid persistent losses.
With a negative beta of -0.219, Osirium’s stock exhibits low correlation to broader markets, typical of niche software firms. The valuation appears speculative, pricing in future growth rather than current fundamentals. Market expectations likely hinge on the company’s ability to achieve scale and profitability in a competitive sector.
Osirium’s specialized PAM solutions provide a defensible niche, but execution risks remain high given its small size and funding constraints. The outlook depends on securing larger contracts and improving operational leverage. Cybersecurity demand offers tailwinds, but the company must demonstrate sustainable monetization to justify its market position.
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 |