GBp 28.5
(0.0%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 14.49 Million | 13.86 Million | 11.28 Million | 11.09 Million | 13.29 Million | 5.48 Million |
Total Current Assets | 7.26 Million | 7.14 Million | 4.84 Million | 4.69 Million | 5.77 Million | 3.06 Million |
Cash And Short Term Investments | 1.22 Million | 1.17 Million | 902 Thousand | 2.09 Million | 2.35 Million | 420 Thousand |
Cash and Cash Equivalents | 1.22 Million | 1.17 Million | 902 Thousand | 2.09 Million | 2.35 Million | 420 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 4.99 Million | 5.61 Million | 3.91 Million | 2.59 Million | 2.77 Million | -454 Thousand |
Inventory | 1.04 Million | 361 Thousand | 29 Thousand | 1.00 | 1.00 | 1.73 Million |
Other Current Assets | 115 Thousand | 493 Thousand | 3.91 Million | 446.99 Thousand | 650 Thousand | 1.36 Million |
Total Non-Current Assets | 7.23 Million | 6.71 Million | 6.43 Million | 6.39 Million | 7.52 Million | 2.41 Million |
Net PPE | 596 Thousand | 673 Thousand | 745 Thousand | 851 Thousand | 1.14 Million | 319 Thousand |
Good Will And Intangible Assets | 5.97 Million | 5.58 Million | 5.25 Million | 5.13 Million | 5.92 Million | 1.67 Million |
Good Will | 2.88 Million | 2.93 Million | 2.78 Million | 2.66 Million | 3.1 Million | 564 Thousand |
Intangible Assets | 3.08 Million | 2.65 Million | 2.47 Million | 2.46 Million | 2.81 Million | 1.1 Million |
Long-Term Investments | -668 Thousand | 6.16 Million | 6 Million | 1000.00 | 3.96 Million | 319 Thousand |
Tax Assets | 668 Thousand | 458 Thousand | 436 Thousand | 418 Thousand | 456 Thousand | 426 Thousand |
Other Non Current Assets | 668 Thousand | -6.16 Million | -6 Million | -1000.00 | -3.96 Million | -319 Thousand |
Other Assets | 1.00 | - | - | - | - | - |
Total Liabilities | 3.83 Million | 4.43 Million | 3.18 Million | 3.3 Million | 4.21 Million | 1.06 Million |
Total Current Liabilities | 3.64 Million | 3.69 Million | 2.28 Million | 2.25 Million | 3.74 Million | 1.06 Million |
Account Payables | 1.13 Million | 3.69 Million | 2.28 Million | 2.25 Million | 2.12 Million | 1.06 Million |
Tax Payables | 292 Thousand | 250 Thousand | 455 Thousand | 789 Thousand | - | 243 Thousand |
Short Term Debt | 192 Thousand | 177 Thousand | 154 Thousand | 134 Thousand | - | -766 Thousand |
Deferred Revenue | 362 Thousand | 299 Thousand | 197 Thousand | 208 Thousand | 973 Thousand | 314 Thousand |
Other Current Liabilities | 1.95 Million | -476 Thousand | -351 Thousand | -342 Thousand | 649 Thousand | 452 Thousand |
Total Non Current Liabilities | 191 Thousand | 733 Thousand | 900 Thousand | 1.04 Million | 463 Thousand | - |
Long-Term Debt | 191 Thousand | 386 Thousand | 536 Thousand | 665 Thousand | 863 Thousand | - |
Deferred Revenue Non Current | - | -347 Thousand | -364 Thousand | -382 Thousand | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | 347 Thousand | 364 Thousand | 382 Thousand | -400 Thousand | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 10.66 Million | 9.43 Million | 8.1 Million | 7.78 Million | 9.08 Million | 4.42 Million |
Stock Holders Equity | 10.66 Million | 9.43 Million | 8.1 Million | 7.78 Million | 9.08 Million | 4.42 Million |
Common Stock | 285 Thousand | 283 Thousand | 283 Thousand | 282 Thousand | 277 Thousand | 219 Thousand |
Retained Earnings | -9.81 Million | -11.04 Million | -12.37 Million | -12.64 Million | -11.27 Million | -6.79 Million |
Accumulated other comprehensive income | -158.99 Thousand | - | - | - | - | -769 Thousand |
Common Stock Equity | 10.66 Million | 9.43 Million | 8.1 Million | 7.78 Million | 9.08 Million | 4.42 Million |
Capital Lease Obligation | 191 Thousand | 386 Thousand | 536 Thousand | 665 Thousand | 863 Thousand | - |
Total Investments | -668 Thousand | 6.16 Million | 6 Million | 1000.00 | 3.96 Million | 319 Thousand |
Total Debt | 383 Thousand | 386 Thousand | 690 Thousand | 665 Thousand | 863 Thousand | - |
Net Debt | -837 Thousand | -787 Thousand | -212 Thousand | -1.43 Million | -1.48 Million | -420 Thousand |
Breakdown | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY |
---|---|---|---|---|---|---|
Total Assets | 14.49 Million | 14.49 Million | 14.49 Million | 14.4 Million | 14.4 Million | 13.86 Million |
Total Current Assets | 7.26 Million | 7.26 Million | 7.26 Million | 7.35 Million | 7.35 Million | 7.14 Million |
Cash And Short Term Investments | 1.22 Million | 1.22 Million | 1.22 Million | 441 Thousand | 441 Thousand | 1.17 Million |
Cash and Cash Equivalents | 1.22 Million | 1.22 Million | 1.22 Million | 441 Thousand | 441 Thousand | 1.17 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 4.99 Million | 4.99 Million | 4.88 Million | 5.86 Million | 5.64 Million | 5.61 Million |
Inventory | 1.04 Million | 1.04 Million | 1.04 Million | 1.05 Million | 1.05 Million | 361 Thousand |
Other Current Assets | 115 Thousand | 115 Thousand | 115 Thousand | 218 Thousand | 218 Thousand | 493 Thousand |
Total Non-Current Assets | 7.23 Million | 7.23 Million | 7.23 Million | 7.04 Million | 7.04 Million | 6.71 Million |
Net PPE | 596 Thousand | 596 Thousand | 596 Thousand | 703 Thousand | 703 Thousand | 673 Thousand |
Good Will And Intangible Assets | 5.97 Million | 5.97 Million | 5.97 Million | 5.94 Million | 5.94 Million | 5.58 Million |
Good Will | 2.88 Million | 2.88 Million | 2.88 Million | 2.96 Million | 2.96 Million | 2.93 Million |
Intangible Assets | 3.08 Million | 3.08 Million | 3.08 Million | 2.97 Million | 2.97 Million | 2.65 Million |
Long-Term Investments | -668 Thousand | -668 Thousand | - | 6.64 Million | - | 6.16 Million |
Tax Assets | 668 Thousand | 668 Thousand | - | 400 Thousand | - | 458 Thousand |
Other Non Current Assets | 668 Thousand | 668 Thousand | 668 Thousand | -6.64 Million | 400 Thousand | -6.16 Million |
Other Assets | 1.00 | 1.00 | - | - | - | - |
Total Liabilities | 3.83 Million | 3.83 Million | 3.83 Million | 4.52 Million | 4.52 Million | 4.43 Million |
Total Current Liabilities | 3.64 Million | 3.64 Million | 3.64 Million | 3.72 Million | 3.72 Million | 3.69 Million |
Account Payables | 1.13 Million | 3.64 Million | 3.64 Million | 3.51 Million | 3.51 Million | 3.69 Million |
Tax Payables | 292 Thousand | 292 Thousand | - | - | - | 250 Thousand |
Short Term Debt | 192 Thousand | 192 Thousand | - | 213 Thousand | 213 Thousand | 177 Thousand |
Deferred Revenue | 362 Thousand | - | - | -213 Thousand | - | 299 Thousand |
Other Current Liabilities | 1.95 Million | -192 Thousand | - | 213 Thousand | - | -476 Thousand |
Total Non Current Liabilities | 191 Thousand | 191 Thousand | 191 Thousand | 793 Thousand | 793 Thousand | 733 Thousand |
Long-Term Debt | 191 Thousand | 191 Thousand | 191 Thousand | 525 Thousand | 525 Thousand | 386 Thousand |
Deferred Revenue Non Current | - | - | - | -268 Thousand | - | -347 Thousand |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | - | 268 Thousand | 268 Thousand | 347 Thousand |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 10.66 Million | 10.66 Million | 10.66 Million | 9.88 Million | 9.88 Million | 9.43 Million |
Stock Holders Equity | 10.66 Million | 10.66 Million | 10.66 Million | 9.88 Million | 9.88 Million | 9.43 Million |
Common Stock | 285 Thousand | 285 Thousand | 285 Thousand | 283 Thousand | 283 Thousand | 283 Thousand |
Retained Earnings | -9.81 Million | -9.81 Million | -9.65 Million | -10.59 Million | -10.7 Million | -11.04 Million |
Accumulated other comprehensive income | -158.99 Thousand | -158.99 Thousand | -158.99 Thousand | 117 Thousand | 117 Thousand | - |
Common Stock Equity | 10.66 Million | 10.66 Million | 10.66 Million | 9.88 Million | 9.88 Million | 9.43 Million |
Capital Lease Obligation | 191 Thousand | 191 Thousand | 191 Thousand | 525 Thousand | 525 Thousand | 386 Thousand |
Total Investments | -668 Thousand | -668 Thousand | - | 6.64 Million | - | 6.16 Million |
Total Debt | 383 Thousand | 191 Thousand | 191 Thousand | 738 Thousand | 738 Thousand | 386 Thousand |
Net Debt | -837 Thousand | -1.02 Million | -1.02 Million | 297 Thousand | 297 Thousand | -787 Thousand |
3320
CATV
COSO
1855
BRAVE
FCFS