Silence Therapeutics plc (SLN)
Every figure this model derived for SLN, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 3,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 72,054,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 94,281,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 12,714,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 38,471,000 | StockholdersEquity |
2026-06-30 |
| ocf | -42,263,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 615,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 6,204,000 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up SLN on one particular measure came for.
| Ratio | Value |
|---|---|
| current ratio | 7.42 |
| current ratio reported | 7.42 |
| deferred revenue growth | -100.0 |
| dilution pct | 2.12 |
| ev owner earnings | -10.27 |
| ev sales | 809.59 |
| revenue growth | -97.74 |
| revenue growth per share | -97.78 |
| rule of 40 | -11204.57 |
| sbc pct revenue | 1008.78 |
Everything else this filing tags
316 more elements from SLN's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
AdditionalPaidInCapitalCommonStock | 621,152,000 | 2026-06-30 | 14 | USD |
RetainedEarningsAccumulatedDeficit | -589,632,000 | 2026-06-30 | 14 | USD |
CapitalReserve | 313,769,000 | 2023-12-31 | 9 | GBP |
RetainedEarnings | -304,612,000 | 2023-12-31 | 9 | GBP |
CommonStockSharesIssued | 141,739,180 | 2026-06-30 | 14 | shares |
CommonStockSharesOutstanding | 141,739,180 | 2026-06-30 | 21 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 141,706,190 | 2026-06-30 | 21 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 141,706,190 | 2026-06-30 | 21 | shares |
NumberOfSharesIssued | 118,846,966 | 2023-12-31 | 16 | shares |
WeightedAverageShares | 111,277,250 | 2023-12-31 | 12 | shares |
Assets | 106,412,000 | 2026-06-30 | 14 | USD |
LiabilitiesAndStockholdersEquity | 106,412,000 | 2026-06-30 | 14 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | -89,679,000 | 2025-12-31 | 1 | USD |
CurrentAssets | 81,021,000 | 2023-12-31 | 9 | GBP |
DeferredTaxAssetsGross | 80,413,000 | 2025-12-31 | 4 | USD |
DeferredTaxAssetsValuationAllowance | 80,413,000 | 2025-12-31 | 6 | USD |
NetCashProvidedByUsedInInvestingActivities | 74,940,000 | 2026-06-30 | 15 | USD |
DeferredTaxAssetsUnrealizedLossesOnTradingSecurities | 73,529,000 | 2025-12-31 | 4 | USD |
CashCashEquivalentsAndShortTermInvestments | 72,100,000 | 2026-06-30 | 7 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 72,054,000 | 2026-06-30 | 27 | USD |
CashAndCashEquivalents | 68,800,000 | 2023-12-31 | 1 | USD |
Liabilities | 67,941,000 | 2026-06-30 | 14 | USD |
ContractLiabilities | 64,071,000 | 2023-12-31 | 11 | GBP |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | 60,857,000 | 2026-06-30 | 15 | USD |
NoncurrentLiabilities | 59,003,000 | 2023-12-31 | 8 | GBP |
NoncurrentContractLiabilities | 58,910,000 | 2023-12-31 | 8 | GBP |
ContractWithCustomerLiability | 55,218,000 | 2026-06-30 | 21 | USD |
ContractWithCustomerLiabilityNoncurrent | 55,218,000 | 2026-06-30 | 14 | USD |
FinancialAssets | 54,543,000 | 2023-12-31 | 9 | GBP |
CashAndCashEquivalents | 54,031,000 | 2023-12-31 | 16 | GBP |
ProfitLossBeforeTax | -50,310,000 | 2023-12-31 | 12 | GBP |
ProfitLossFromOperatingActivities | -49,604,000 | 2023-12-31 | 12 | GBP |
CashFlowsFromUsedInOperations | -45,561,000 | 2023-12-31 | 12 | GBP |
ResearchAndDevelopmentExpense | 44,025,000 | 2023-12-31 | 12 | GBP |
ComprehensiveIncome | -43,401,000 | 2023-12-31 | 12 | GBP |
ProfitLoss | -43,267,000 | 2023-12-31 | 12 | GBP |
ProfitLossAttributableToOrdinaryEquityHoldersOfParentEntity | -40,500,000 | 2022-12-31 | 9 | GBP |
CashFlowsFromUsedInOperatingActivities | -39,350,000 | 2023-12-31 | 12 | GBP |
IncreaseDecreaseThroughOtherContributionsByOwners | 38,379,000 | 2023-12-31 | 12 | GBP |
EmployeeBenefitsExpense | 30,426,000 | 2023-12-31 | 12 | GBP |
OperatingIncomeLoss | -29,602,000 | 2026-06-30 | 21 | USD |
ComprehensiveIncomeNetOfTax | -27,590,000 | 2026-06-30 | 21 | USD |
NetIncomeLoss | -27,225,000 | 2026-06-30 | 32 | USD |
ProfitLoss | -27,225,000 | 2026-06-30 | 15 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -27,224,000 | 2026-06-30 | 21 | USD |
RevenueFromContractsWithCustomers | 25,375,000 | 2023-12-31 | 11 | GBP |
IssueOfEquity | 25,329,000 | 2023-12-31 | 12 | GBP |
ProceedsFromIssuingShares | 25,329,000 | 2023-12-31 | 12 | GBP |
CashFlowsFromUsedInFinancingActivities | 25,155,000 | 2023-12-31 | 12 | GBP |
Cash | 24,993,000 | 2023-12-31 | 9 | GBP |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -22,150,000 | 2025-12-31 | 5 | USD |
StockIssuedDuringPeriodSharesNewIssues | 21,418,665 | 2024-12-31 | 4 | shares |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 20,884,098 | 2025-12-31 | 5 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 20,884,098 | 2025-12-31 | 5 | shares |
GeneralAndAdministrativeExpense | 20,636,000 | 2023-12-31 | 9 | GBP |
SalariesWagesAndOfficersCompensation | 19,254,000 | 2025-12-31 | 5 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | 18,967,000 | 2025-12-31 | 4 | USD |
ResearchAndDevelopmentExpense | 18,270,000 | 2026-06-30 | 21 | USD |
CurrentLiabilities | 17,769,000 | 2023-12-31 | 9 | GBP |
CurrentTaxAssetsCurrent | 17,627,000 | 2023-12-31 | 11 | GBP |
Equity | 17,050,000 | 2023-12-31 | 16 | GBP |
NetAssetsLiabilities | 17,050,000 | 2023-12-31 | 9 | GBP |
CashFlowsFromUsedInInvestingActivities | 16,430,000 | 2023-12-31 | 12 | GBP |
CurrentFinancialAssetsAtAmortisedCost | 16,328,000 | 2022-12-31 | 5 | GBP |
NumberOfOutstandingShareOptions | 15,853,459 | 2023-12-31 | 16 | shares |
WagesAndSalaries | 15,363,000 | 2023-12-31 | 12 | GBP |
GrossProfit | 15,057,000 | 2023-12-31 | 11 | GBP |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 14,857,000 | 2025-12-31 | 5 | USD |
IncreaseDecreaseInCashAndCashEquivalents | 14,270,000 | 2020-12-31 | 3 | GBP |
AdministrativeExpense | 13,983,000 | 2020-12-31 | 3 | GBP |
AccountsPayableAndOtherAccruedLiabilitiesCurrent | 13,356,000 | 2025-12-31 | 4 | USD |
AdjustmentsForSharebasedPayments | 13,050,000 | 2023-12-31 | 12 | GBP |
ExpenseFromSharebasedPaymentTransactionsWithEmployees | 13,050,000 | 2023-12-31 | 12 | GBP |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 13,050,000 | 2023-12-31 | 12 | GBP |
OtherAssetsCurrent | 12,935,000 | 2026-06-30 | 14 | USD |
NoncurrentAssets | 12,801,000 | 2023-12-31 | 9 | GBP |
FinancialLiabilities | 12,701,000 | 2023-12-31 | 9 | GBP |
AccountsPayableOtherCurrent | 12,611,000 | 2026-06-30 | 14 | USD |
TaxExpenseIncomeAtApplicableTaxRate | -12,578,000 | 2023-12-31 | 12 | GBP |
TradeAndOtherCurrentPayables | 12,429,000 | 2023-12-31 | 9 | GBP |
TradeAndOtherPayables | 12,429,000 | 2023-12-31 | 9 | GBP |
AssetsNoncurrent | 12,131,000 | 2026-06-30 | 14 | USD |
GeneralAndAdministrativeExpense | 11,743,000 | 2026-06-30 | 21 | USD |
CashAndDueFromBanks | 11,277,000 | 2025-12-31 | 4 | USD |
Goodwill | 10,325,000 | 2026-06-30 | 25 | USD |
CostOfSales | 10,318,000 | 2023-12-31 | 9 | GBP |
CommonStockValue | 10,292,000 | 2026-06-30 | 16 | USD |
IncreaseDecreaseInNumberOfOrdinarySharesIssued | 10,230,567 | 2023-12-31 | 11 | shares |
OtherCurrentAssets | 9,135,000 | 2023-12-31 | 9 | GBP |
BusinessDevelopment | 9,094,000 | 2026-06-30 | 21 | USD |
CurrentAccruedExpensesAndOtherCurrentLiabilities | 8,850,000 | 2023-12-31 | 9 | GBP |
CurrentPrepayments | 8,157,000 | 2023-12-31 | 9 | GBP |
AllocatedShareBasedCompensationExpense | 8,074,000 | 2025-12-31 | 5 | USD |
IncomeTaxReconciliationNondeductibleExpenseResearchAndDevelopment | 7,881,000 | 2025-12-31 | 1 | USD |
Goodwill | 7,840,000 | 2023-12-31 | 13 | GBP |
NumberOfShareOptionsGrantedInSharebasedPaymentArrangement | 7,703,826 | 2023-12-31 | 12 | shares |
IncomeTaxExpenseContinuingOperations | -7,043,000 | 2023-12-31 | 12 | GBP |
CurrentTaxExpenseIncomeAndAdjustmentsForCurrentTaxOfPriorPeriods | -7,043,000 | 2023-12-31 | 4 | GBP |
CurrentTaxExpenseIncome | -7,028,000 | 2023-12-31 | 5 | GBP |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue | 6,800,000 | 2025-12-31 | 5 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions | 6,000,000 | 2025-12-31 | 2 | USD |
IssuedCapital | 5,942,000 | 2023-12-31 | 12 | GBP |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 5,899,455 | 2025-12-31 | 2 | shares |
AccruedLiabilitiesAndOtherLiabilities | 5,749,000 | 2025-12-31 | 4 | USD |
PropertyPlantAndEquipmentGross | 5,542,000 | 2025-12-31 | 4 | USD |
Revenue | 5,300,000 | 2020-12-31 | 1 | GBP |
NumberOfOutstandingShareOptions | 5,284,486 | 2023-12-31 | 5 | AmericanDepositarySh |
CurrentContractLiabilities | 5,161,000 | 2023-12-31 | 8 | GBP |
AccountsPayableTradeCurrent | 4,409,000 | 2025-12-31 | 4 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 4,233,000 | 2025-12-31 | 4 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 3,961,000 | 2025-12-31 | 4 | USD |
SegmentReportingOtherItemAmount | 3,502,000 | 2025-06-30 | 9 | USD |
OtherGainsLosses | -3,372,000 | 2020-12-31 | 4 | GBP |
IncomeTaxReconciliationTaxExemptIncome | 3,356,000 | 2024-12-31 | 4 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -3,341,000 | 2026-06-30 | 14 | USD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | -3,020,000 | 2023-12-31 | 12 | GBP |
AccruedBonusesCurrent | 2,964,000 | 2025-12-31 | 4 | USD |
DeferredTaxAssetsCapitalLossCarryforwards | 2,651,000 | 2025-12-31 | 4 | USD |
TradeAndOtherCurrentPayablesToTradeSuppliers | 2,629,000 | 2023-12-31 | 9 | GBP |
ValueAddedTaxReceivableCurrent | 2,607,000 | 2025-12-31 | 4 | USD |
NoncurrentPrepayments | 2,580,000 | 2023-12-31 | 1 | GBP |
OtherNoncurrentAssets | 2,580,000 | 2023-12-31 | 1 | GBP |
NumberOfShareOptionsGrantedInSharebasedPaymentArrangement | 2,567,942 | 2023-12-31 | 3 | AmericanDepositarySh |
NumberOfShareOptionsExercisableInSharebasedPaymentArrangement | 2,503,504 | 2021-12-31 | 9 | shares |
NumberOfShareOptionsExercisableInSharebasedPaymentArrangement | 2,420,614 | 2023-12-31 | 3 | AmericanDepositarySh |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod | 2,332,593 | 2025-12-31 | 2 | shares |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | 2,235,000 | 2023-12-31 | 9 | GBP |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | -2,157,000 | 2023-12-31 | 10 | GBP |
AdjustmentsForFinanceCosts | 2,152,000 | 2023-12-31 | 9 | GBP |
FinanceCosts | 2,152,000 | 2023-12-31 | 11 | GBP |
NetForeignExchangeLoss | 2,118,000 | 2023-12-31 | 9 | GBP |
ReserveOfExchangeDifferencesOnTranslation | 1,951,000 | 2023-12-31 | 9 | GBP |
IncomeTaxReconciliationTaxCredits | 1,948,000 | 2025-12-31 | 1 | USD |
PropertyPlantAndEquipment | 1,813,000 | 2023-12-31 | 9 | GBP |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | 1,726,000 | 2025-12-31 | 1 | USD |
SocialSecurityContributions | 1,524,000 | 2023-12-31 | 12 | GBP |
CurrentDerivativeFinancialAssets | 1,492,000 | 2020-12-31 | 2 | GBP |
GainsLossesOnChangeInFairValueOfDerivatives | 1,492,000 | 2020-12-31 | 3 | GBP |
NumberOfShareOptionsForfeitedInSharebasedPaymentArrangement | 1,474,443 | 2023-12-31 | 11 | shares |
AdjustmentsForFinanceIncome | 1,446,000 | 2023-12-31 | 12 | GBP |
FinanceIncome | 1,446,000 | 2023-12-31 | 12 | GBP |
IncreaseDecreaseInOtherCurrentAssets | 1,398,000 | 2026-06-30 | 15 | USD |
PropertyPlantAndEquipmentNet | 1,325,000 | 2026-06-30 | 14 | USD |
OtherResearchAndDevelopmentExpense | 1,321,000 | 2026-06-30 | 21 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 1,308,000 | 2026-06-30 | 23 | USD |
OtherNonoperatingIncome | 1,240,000 | 2026-06-30 | 21 | USD |
NumberOfShareOptionsExpiredInSharebasedPaymentArrangement | 1,139,484 | 2023-12-31 | 1 | shares |
OtherIncome | 1,103,000 | 2026-06-30 | 15 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign | 1,078,000 | 2025-12-31 | 1 | USD |
NetForeignExchangeGain | 1,046,000 | 2022-12-31 | 2 | GBP |
ForeignExchangeLoss | 1,020,000 | 2021-05-31 | 1 | GBP |
GainLossOnDesignationOfFinancialInstrumentAsMeasuredAtFairValueThroughProfitOrLossBecauseCreditDerivativeIsUsedToManageCreditRisk | 1,020,000 | 2021-12-31 | 1 | GBP |
CurrentValueAddedTaxReceivables | 978,000 | 2023-12-31 | 9 | GBP |
LeaseCost | 918,000 | 2025-12-31 | 5 | USD |
NumberOfShareOptionsForfeitedInSharebasedPaymentArrangement | 871,309 | 2023-12-31 | 3 | AmericanDepositarySh |
NumberOfShareOptionsExercisedInSharebasedPaymentArrangement | 807,927 | 2023-12-31 | 11 | shares |
PostemploymentBenefitsPeriodExpense | 748,000 | 2025-12-31 | 5 | USD |
ShortTermLeaseCost | 721,000 | 2025-12-31 | 5 | USD |
IncomeTaxesPaidClassifiedAsOperatingActivities | 642,000 | 2023-12-31 | 1 | GBP |
AdjustmentsForDecreaseIncreaseInOtherCurrentAssets | 610,000 | 2023-12-31 | 12 | GBP |
ContractWithCustomerLiabilityRevenueRecognized | 600,000 | 2025-12-31 | 4 | USD |
ShortTermLeaseCommitmentAmount | 600,000 | 2025-12-31 | 5 | USD |
CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax | 577,000 | 2023-12-31 | 9 | GBP |
AuditorsRemunerationForAuditServices | 576,000 | 2023-12-31 | 12 | GBP |
RevenueFromRoyalties | 569,000 | 2023-12-31 | 11 | GBP |
IncreaseThroughNewLeasesLiabilitiesArisingFromFinancingActivities | 499,000 | 2022-12-31 | 3 | GBP |
IncomeTaxReconciliationPriorYearIncomeTaxes | 495,000 | 2022-12-31 | 1 | USD |
IncreaseDecreaseThroughOtherMovementsFinancialAssets | -472,000 | 2020-12-31 | 3 | GBP |
AdjustmentsForDepreciationExpense | 462,000 | 2023-12-31 | 12 | GBP |
DepreciationPropertyPlantAndEquipment | 462,000 | 2023-12-31 | 12 | GBP |
ShorttermDepositsClassifiedAsCashEquivalents | 454,000 | 2022-12-31 | 4 | GBP |
GrossProfit | 411,000 | 2026-06-30 | 21 | USD |
IncreaseDecreaseInContractWithCustomerLiability | -404,000 | 2026-06-30 | 15 | USD |
PaymentsToAcquireIntangibleAssets | 372,000 | 2022-12-31 | 1 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -365,000 | 2026-06-30 | 29 | USD |
OtherComprehensiveIncomeLossNetOfTax | -365,000 | 2026-06-30 | 21 | USD |
ForeignCurrencyTransactionGainLossBeforeTax | -331,000 | 2026-06-30 | 21 | USD |
ProceedsFromDisposalOrMaturityOfAvailableforsaleFinancialAssets | 319,000 | 2018-12-31 | 1 | GBP |
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables | 314,000 | 2023-12-31 | 12 | GBP |
IncomeTaxReconciliationForeignIncomeTaxRateDifferential | -308,000 | 2024-12-31 | 4 | USD |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 300,000 | 2022-12-31 | 9 | GBP |
GoodwillForeignCurrencyTranslationGainLoss | -296,000 | 2026-06-30 | 14 | USD |
IntangibleAssetsNetExcludingGoodwill | 288,000 | 2025-12-31 | 2 | USD |
FinancialAssetsAtAmortisedCost | 284,000 | 2023-12-31 | 9 | GBP |
NoncurrentFinancialAssetsAtAmortisedCost | 284,000 | 2023-12-31 | 9 | GBP |
OtherIntangibleAssets | 284,000 | 2023-12-31 | 9 | GBP |
LeaseLiabilities | 272,000 | 2023-12-31 | 8 | GBP |
LiabilitiesArisingFromFinancingActivities | 272,000 | 2023-12-31 | 8 | GBP |
NumberOfShareOptionsExercisedInSharebasedPaymentArrangement | 269,309 | 2023-12-31 | 3 | AmericanDepositarySh |
OtherIntangibleAssetsNet | 237,000 | 2026-06-30 | 12 | USD |
CurrentTradeReceivables | 228,000 | 2023-12-31 | 8 | GBP |
TradeReceivables | 228,000 | 2023-12-31 | 8 | GBP |
AuditorsRemunerationForOtherServices | 222,000 | 2023-12-31 | 12 | GBP |
TaxEffectOfForeignTaxRates | -207,000 | 2023-12-31 | 12 | GBP |
OperatingLeaseCost | 197,000 | 2025-12-31 | 5 | USD |
CurrentLeaseLiabilities | 179,000 | 2023-12-31 | 8 | GBP |
IncreaseDecreaseThroughFinancingCashFlowsLiabilitiesArisingFromFinancingActivities | -174,000 | 2023-12-31 | 4 | GBP |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 174,000 | 2023-12-31 | 9 | GBP |
IncomeTaxesPaidNet | -172,000 | 2026-06-30 | 14 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesGoodwill | -169,000 | 2023-12-31 | 9 | GBP |
LesseeOperatingLeaseLiabilityPaymentsDue | 160,000 | 2025-12-31 | 2 | USD |
OperatingLeaseLiability | 160,000 | 2025-12-31 | 2 | USD |
Depreciation | 145,000 | 2026-06-30 | 15 | USD |
OtherComprehensiveIncome | -134,000 | 2023-12-31 | 12 | GBP |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | -134,000 | 2023-12-31 | 12 | GBP |
OtherAssetsNoncurrent | 127,000 | 2026-06-30 | 14 | USD |
OperatingLeaseRightOfUseAsset | 117,000 | 2026-06-30 | 14 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod | 110,379 | 2025-12-31 | 2 | shares |
IncomeTaxReconciliationNondeductibleExpenseOther | -108,000 | 2025-12-31 | 1 | USD |
OperatingLeaseLiabilityCurrent | 103,000 | 2026-06-30 | 14 | USD |
RestructuringReserve | 100,000 | 2025-12-31 | 3 | USD |
AuditorsRemunerationForTaxServices | 93,000 | 2018-12-31 | 1 | GBP |
NoncurrentLeaseLiabilities | 93,000 | 2023-12-31 | 2 | GBP |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 89,000 | 2025-12-31 | 2 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | -80,000 | 2026-06-30 | 15 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive | 78,000 | 2025-12-31 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 71,000 | 2025-12-31 | 2 | USD |
AdjustmentForAmortization | 69,000 | 2026-06-30 | 15 | USD |
InterestRevenueExpense | 67,000 | 2023-12-31 | 12 | GBP |
IncreaseDecreaseInOperatingLeaseLiability | -48,000 | 2026-06-30 | 15 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 46,000 | 2025-12-31 | 2 | USD |
PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities | 45,000 | 2023-12-31 | 12 | GBP |
AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables | 44,000 | 2023-12-31 | 12 | GBP |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 41,000 | 2025-12-31 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 41,000 | 2025-12-31 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 41,000 | 2025-12-31 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 41,000 | 2025-12-31 | 2 | USD |
TaxesPayableCurrent | 39,000 | 2025-12-31 | 4 | USD |
AdjustmentsForAmortisationExpense | 36,000 | 2023-12-31 | 12 | GBP |
AmortisationIntangibleAssetsOtherThanGoodwill | 36,000 | 2023-12-31 | 12 | GBP |
InterestExpenseOnLeaseLiabilities | 34,000 | 2023-12-31 | 11 | GBP |
StockIssuedDuringPeriodSharesStockOptionsExercised | 27,774 | 2025-12-31 | 2 | shares |
DeferredTaxAssets | 25,000 | 2020-12-31 | 1 | GBP |
IntangibleAssetsOtherThanGoodwill | 17,000 | 2020-12-31 | 3 | GBP |
AdjustmentsForCurrentTaxOfPriorPeriod | -15,000 | 2023-12-31 | 12 | GBP |
CostOfGoodsAndServicesSold | 11,000 | 2026-06-30 | 21 | USD |
CurrentFederalStateAndLocalTaxExpenseBenefit | 11,000 | 2025-12-31 | 5 | USD |
CurrentIncomeTaxExpenseBenefit | 11,000 | 2025-12-31 | 5 | USD |
OperatingLeaseLiabilityNoncurrent | 9,000 | 2026-06-30 | 8 | USD |
AdjustmentsForGainLossOnDisposalsPropertyPlantAndEquipment | 3,000 | 2020-12-31 | 6 | GBP |
GainsLossesOnDisposalsOfPropertyPlantAndEquipment | 3,000 | 2020-12-31 | 6 | GBP |
ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities | 3,000 | 2020-12-31 | 3 | GBP |
NetCashProvidedByUsedInFinancingActivities | 2,000 | 2026-06-30 | 15 | USD |
ProceedsFromIssuanceOfCommonStock | 2,000 | 2026-06-30 | 15 | USD |
StockIssuedDuringPeriodValueNewIssues | 2,000 | 2026-06-30 | 20 | USD |
DeferredIncomeTaxExpenseBenefit | 1,000 | 2026-06-30 | 13 | USD |
IncomeTaxExpenseBenefit | 1,000 | 2026-06-30 | 21 | USD |
WeightedAverageExercisePriceOfShareOptionsForfeitedInSharebasedPaymentArrangement2019 | 495 | 2023-12-31 | 12 | GBP/shares |
WeightedAverageExercisePriceOfShareOptionsOutstandingInSharebasedPaymentArrangement2019 | 396 | 2023-12-31 | 16 | GBP/shares |
WeightedAverageExercisePriceOfShareOptionsExercisableInSharebasedPaymentArrangement2019 | 383 | 2023-12-31 | 12 | GBP/shares |
ExercisePriceShareOptionsGranted2019 | 375 | 2023-12-31 | 12 | GBP/shares |
WeightedAverageSharePrice2019 | 375 | 2023-12-31 | 12 | GBP/shares |
WeightedAverageExercisePriceOfShareOptionsGrantedInSharebasedPaymentArrangement2019 | 374 | 2023-12-31 | 12 | GBP/shares |
AverageNumberOfEmployees | 115 | 2023-12-31 | 12 | Employee |
WeightedAverageExercisePriceOfShareOptionsExercisedInSharebasedPaymentArrangement2019 | 51 | 2023-12-31 | 12 | GBP/shares |
WeightedAverageExercisePriceOfShareOptionsForfeitedInSharebasedPaymentArrangement2019 | 18 | 2023-12-31 | 3 | USD/shares |
SharePrice | 18 | 2024-12-31 | 3 | USD/shares |
WeightedAverageExercisePriceOfShareOptionsOutstandingInSharebasedPaymentArrangement2019 | 15 | 2023-12-31 | 5 | USD/shares |
WeightedAverageExercisePriceOfShareOptionsExercisableInSharebasedPaymentArrangement2019 | 14 | 2023-12-31 | 3 | USD/shares |
WeightedAverageExercisePriceOfShareOptionsGrantedInSharebasedPaymentArrangement2019 | 14 | 2023-12-31 | 3 | USD/shares |
ExercisePriceShareOptionsGranted2019 | 14 | 2023-12-31 | 3 | USD/shares |
WeightedAverageSharePrice2019 | 14 | 2023-12-31 | 3 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 7 | 2025-12-31 | 5 | USD/shares |
DescriptionOfOptionLifeShareOptionsGranted | 6 | 2023-12-31 | 12 | Y |
WeightedAverageSharePriceShareOptionsGranted2019 | 3 | 2020-12-31 | 3 | GBP/shares |
WeightedAverageExercisePriceOfShareOptionsExercisedInSharebasedPaymentArrangement2019 | 2 | 2023-12-31 | 3 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice | 2 | 2025-12-31 | 5 | USD/shares |
AverageForeignExchangeRate | 1 | 2023-12-31 | 5 | GBP |
NumberOfReportableSegments | 1 | 2026-06-30 | 7 | Segment |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum | 1 | 2025-12-31 | 5 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum | 1 | 2025-12-31 | 5 | pure |
DescriptionOfExpectedVolatilityShareOptionsGranted | 1 | 2022-12-31 | 6 | pure |
BasicAndDilutedEarningsLossPerShare | -0 | 2020-12-31 | 3 | GBP/shares |
ApplicableTaxRate | 0 | 2023-12-31 | 14 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 7 | pure |
EarningsPerShareBasic | -0 | 2026-06-30 | 21 | USD/shares |
EarningsPerShareDiluted | -0 | 2026-06-30 | 21 | USD/shares |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-12-31 | 4 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-12-31 | 4 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseResearchAndDevelopment | -0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationTaxExemptIncome | -0 | 2024-12-31 | 3 | pure |
ParValuePerShare | 0 | 2023-12-31 | 12 | GBP/shares |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-30 | 15 | GBP/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum | 0 | 2025-12-31 | 5 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum | 0 | 2025-12-31 | 5 | pure |
EffectiveIncomeTaxRateReconciliationTaxCredits | -0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost | -0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential | 0 | 2024-12-31 | 3 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther | 0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateContinuingOperations | -0 | 2025-12-31 | 4 | pure |
AmountsReceivableRelatedPartyTransactions | 0 | 2020-12-31 | 3 | GBP |
CapitalCommitments | 0 | 2023-12-31 | 12 | GBP |
InterestIncomeOnOtherFinancialAssets | 0 | 2020-12-31 | 1 | GBP |
InterestReceivable | 0 | 2023-12-31 | 4 | GBP |
DeferredTaxExpenseIncome | 0 | 2023-12-31 | 3 | GBP |
AccountsReceivableNetCurrent | 0 | 2026-03-31 | 12 | USD |
AllowanceForDoubtfulAccountsReceivable | 0 | 2025-12-31 | 4 | USD |
ContractWithCustomerLiabilityCurrent | 0 | 2026-06-30 | 14 | USD |
DeferredIncomeTaxesAndTaxCredits | 0 | 2025-12-31 | 2 | USD |
DeferredTaxAssetsNet | 0 | 2025-12-31 | 4 | USD |
DeferredTaxLiabilities | 0 | 2025-12-31 | 4 | USD |
DepositsAssetsNoncurrent | 0 | 2025-12-31 | 4 | USD |
GoodwillImpairmentLoss | 0 | 2025-12-31 | 4 | USD |
ImpairmentOfIntangibleAssetsExcludingGoodwill | 0 | 2025-12-31 | 5 | USD |
IncreaseDecreaseInAccountsReceivable | 0 | 2026-06-30 | 15 | USD |
IncreaseDecreaseInOtherNoncurrentAssets | 0 | 2026-06-30 | 13 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 0 | 2025-12-31 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 0 | 2025-12-31 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 0 | 2025-12-31 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 0 | 2025-12-31 | 2 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 0 | 2025-12-31 | 2 | USD |
ShortTermInvestments | 0 | 2026-06-30 | 13 | USD |
ShortTermLeasePayments | 0 | 2025-12-31 | 2 | USD |
USGovernmentSecuritiesAtCarryingValue | 0 | 2025-12-31 | 4 | USD |
RestructuringCharges | 0 | 2026-06-30 | 15 | USD |
RelatedPartyTransactionAmountsOfTransaction | 0 | 2025-12-31 | 2 | USD |
What to be careful about
What this model itself distrusts about SLN's figures. Written by the derivation as it ran, not added afterwards.
- WITHHELD: operating margin, cash operating margin, owner earnings margin, fcf margin, net margin, ocf margin, ebitda margin -- operating margin came out at -11,107% against a scale that tops out near 2,500%, which is arithmetic on a revenue figure of 615,000 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
- the market value here was 1.3B: 141.7M shares from the filing at the quoted price. The price feed reports 62.2M shares, and that count at this same price gives 570.0M, which is the value the feed itself reports. So the two counts are of different things — a depositary receipt against the ordinary shares behind it, or a count filed in thousands — and the count the price belongs to is used
- there is no operating profit to value; valuation rests on EV/revenue (809.6x) instead
- no debt and no profit, so interest cover cannot be measured; scored on cash runway instead: 72M of net cash against a 42M annual burn is 1.7 years
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- quality DROPPED from the total: only 1 of 5 inputs could be computed (operating margin, roic, owner earnings, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- durability rests on 3 of 4 inputs; not tagged: contracted coverage
- growth rests on 3 of 4 inputs; not tagged: sustained growth