ELIX — Deck

Elixirr International · ELIX · LSE

Elixirr is a UK-listed challenger consultancy that bills senior partners at premium rates and grows by promoting them, hiring laterals, and bolting on US specialty firms.

$9.85
Price
$497M
Market cap
$201.5M
Revenue (FY25)
~730
Headcount
Listed on AIM at $2.85 in July 2020; peaked $12.20 in September 2025; uplisted to the LSE Main Market that summer; now $9.85, roughly 3.5× from IPO.
2 · The tension

One number resolves the bull/bear debate, and it lands September 2026.

  • Growth bought vs earned. FY25 revenue jumped 34% but only 15.3% was organic — the rest was the wrap-around of Hypothesis (Oct-2024) and the September 2025 TRC consolidation. FY26 is the first year in five with no large new deal already in the comp.
  • Two margin lines, opposite stories. Adjusted EBITDA margin expanded 28.0% → 29.6% in FY25; statutory operating margin compressed 26.3% → 19.9% over two years. The add-back stack widened from 12% to 49% of operating income.
  • The gate is dated. Both advocates name H1 FY26 interim (~22 Sep 2026) as the resolving print. Organic ≥12% with margin holding rerates the stock toward the $14.30 broker target; below 10% forces a reset to statutory EPS and $6.89 (−30%).
Both sides point at the same print four months out — there is no edge buying ahead of it.
3 · The variant

The market priced ELIX with an Accenture-style AI de-rate. The evidence runs the other way.

  • Same trade, wrong target. Accenture lost roughly 40% of its value on AI-substitution fears; ELIX fell 17.8% from its September 2025 peak as part of the same de-rate. P/Sales now sits 32% below its own six-year mean.
  • No pyramid to cannibalise. 84% of consultants are equity-enrolled partners or seniors — there is no graduate-analyst base for AI to substitute. ELIX deployed 45 internal AI agents in FY25; revenue per partner climbed to $5.9M from $5.1M; AI-attributed revenue grew 260% YoY.
  • Margin direction is the tell. ELIX's adjusted EBITDA margin expanded 160bp in the same year Accenture's compressed. If the consulting AI trade is bifurcated — pyramid firms compress, partner firms expand — the discount is sector pricing without a business-model lens.
Pyramid firms compress; partner firms expand. The market hasn't priced the difference.
4 · Money picture

An asset-light cash machine — but the cash is now leaving as fast as it arrives.

$201.5M
Revenue FY25 +34% YoY
29.6%
Adj. EBITDA margin +160bp YoY
−$4.6M
FCF after acquisitions FY25
11.5×
EV/EBITDA vs 13.4× 5-yr mean

$80.8M of new debt funded the $39M TRC acquisition, $27.9M of buybacks, and an $11.3M dividend in FY25. Net cash of $9.4M flipped to $32.5M net debt in a single year, and acquisitions consumed 72–110% of operating cash flow in four of the last five years. FY26 has to deliver positive FCF after acquisitions for the 'self-funded compounder' narrative to survive the next set of accounts.

5 · The widening gap

Adjusted EPS now sits 58% above statutory EPS. Two years ago the gap was 9%.

  • The premium is tripling. Adjusted Diluted EPS premium to statutory EPS: 9% (FY23) → 36% (FY24) → 58% (FY25). Investors anchored on the $0.79 adjusted figure face a $0.50 IFRS print.
  • Three add-backs do most of the work. Acquired-intangible amortisation (~$9.4M/yr), share-based comp ($6.3M, +90% YoY, now 3.2% of revenue), and contingent-consideration fair-value movements — all recurring at a serial acquirer where the next deal is already announced (Kvadrant, Jan 2026).
  • Goodwill is now 79% of assets. $232.7M of goodwill against negative $74M of tangible equity; a 17% impairment would wipe a year of statutory operating profit. Auditor Crowe has flagged it as a Key Audit Matter two years running.
Read the cash-flow statement and Note 3, not the highlights panel.
6 · What's dated

The next six months pivot on one print. Everything else is positioning.

  • ~14 July 2026 — H1 trading update. First quantitative tell on organic momentum. Mid-July language is the highest-information signal now that explicit guidance was withdrawn under 'Main Market norms' cover at the FY24 print.
  • ~22 September 2026 — H1 FY26 interim. The decisive event. Three numbers in one print: organic growth, adjusted EBITDA margin, FCF after acquisitions. Any two confirming the bull thesis kills the bear case.
  • ~24 June 2026 — AGM. First remuneration vote under the Main Market regime, with three explicit UK Corporate Governance Code opt-outs (no clawback, 3-year RSAs, no shareholding policy) on the ballot. A protest vote above 20% caps the multiple regardless of operating performance.
7 · Bull and Bear

Lean watchlist — the debate hinges on a single print four months away.

  • For. Lone occupant of the high-growth/high-margin quadrant: 30%+ adjusted EBITDA margin AND 30%+ revenue growth. No listed peer combines both.
  • For. Founder CEO Newton owns 22.85% (~$112.5M of personal equity); 11.5× EV/EBITDA pays Accenture's multiple for roughly nine times the growth and 1.6× the margin.
  • Against. Statutory operating margin compressed 640bp in two years; FCF after acquisitions was negative in FY25; net cash flipped to net debt on a $80.8M raise that funded the buyback and the dividend.
  • Against. Founder is a slow net seller (29% → 22.85% across the public history); a $15.9M secondary placing closed 29 April 2026; the only insider buy on record is ~$13K from one NED.
My view — the bull story is the more interesting one; the bear story is the more provable one. The watchlist verdict converts to Lean Long if H1 FY26 organic prints ≥12% with the adjusted-vs-statutory gap narrowing, and to Avoid if organic falls below 10% with the gap still widening.

Watchlist to re-rate: Three numbers in the September 2026 H1 print: organic growth (>12% bullish, <10% bearish), adjusted EBITDA margin (holds 28%+ or breaks 26%), and FCF after acquisitions (positive resolves the capital-structure debate).