Data is not available at this time.
Pennant International Group plc operates in the software and training solutions sector, specializing in integrated training and support products for defense, rail, aerospace, and naval industries. The company generates revenue through a diversified portfolio, including generic and VR-based training systems, engineered solutions, and technical support services. Its offerings, such as virtual loadmaster trainers and avionics emulators, cater to high-skill training needs, positioning it as a niche provider in mission-critical training environments. Pennant serves government departments and industrial clients across the UK, Europe, the Middle East, North America, and Australia, leveraging its long-standing expertise since 1958. The company’s focus on synthetic training environments and ILS software aligns with growing demand for cost-effective, immersive training solutions in defense and transportation sectors. Despite competition from larger players, Pennant maintains a specialized market position through tailored, high-fidelity training systems.
Pennant reported revenue of £13.8 million for the period, reflecting its niche market focus. However, net income stood at a loss of £2.6 million, with diluted EPS of -6.37p, indicating profitability challenges. Operating cash flow was marginally positive at £181,000, but capital expenditures of £1.6 million suggest ongoing investments in product development and infrastructure.
The company’s negative net income and EPS highlight strained earnings power, likely due to high operational costs or project delays. Capital efficiency is pressured by significant capex relative to operating cash flow, though this may support future revenue streams in VR and simulation technologies.
Pennant’s balance sheet shows £1.0 million in cash against £3.9 million in total debt, indicating moderate liquidity constraints. The debt level, while manageable, requires careful monitoring given the company’s current loss-making position and limited cash reserves.
Growth appears stagnant, with no dividend payments reflecting a focus on reinvestment. The lack of dividend policy aligns with the company’s need to conserve capital for R&D and market expansion in competitive training solutions.
With a market cap of £12.3 million and a beta of 0.23, Pennant is viewed as a low-volatility micro-cap stock. The valuation reflects skepticism about near-term profitability, though its specialized offerings could attract strategic interest.
Pennant’s deep industry expertise and VR/ILS capabilities provide differentiation, but execution risks persist. The outlook hinges on converting its pipeline into profitable contracts and managing debt sustainably. Success in defense and rail sectors could drive recovery.
Company filings, London Stock Exchange data
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 |