GBp 325.0
(-0.31%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 119.41 Million | 118.19 Million | 117.24 Million | 88.21 Million | 81.64 Million | 116.62 Million |
Total Current Assets | 48.78 Million | 44.23 Million | 41 Million | 53.82 Million | 43.78 Million | 45.51 Million |
Cash And Short Term Investments | 34.08 Million | 29.24 Million | 29.06 Million | 44.82 Million | 32.96 Million | 29.23 Million |
Cash and Cash Equivalents | 34.08 Million | 29.24 Million | 29.06 Million | 44.82 Million | 32.96 Million | 29.18 Million |
Short Term Investments | 534 Thousand | 812 Thousand | - | - | - | 48 Thousand |
Net Receivables | 11.76 Million | 12.13 Million | 10.83 Million | 8.15 Million | 10.01 Million | 11.02 Million |
Inventory | -534 Thousand | 1.00 | 1.00 | 1.00 | 1.00 | -47.99 Thousand |
Other Current Assets | 2.93 Million | 2.85 Million | 1.11 Million | 853 Thousand | 798.99 Thousand | 5.29 Million |
Total Non-Current Assets | 70.62 Million | 73.95 Million | 76.23 Million | 34.38 Million | 37.86 Million | 68.39 Million |
Net PPE | 4.48 Million | 5.1 Million | 4.26 Million | 2.39 Million | 3.2 Million | 5.41 Million |
Good Will And Intangible Assets | 63.74 Million | 113.13 Million | 116.51 Million | 53.21 Million | 54.06 Million | 62.97 Million |
Good Will | 46 Million | 46 Million | 46 Million | 23.78 Million | 23.78 Million | 48.79 Million |
Intangible Assets | 17.73 Million | 67.12 Million | 70.5 Million | 29.42 Million | 30.27 Million | 14.18 Million |
Long-Term Investments | - | -46 Million | -46 Million | -23.78 Million | -23.78 Million | 67.25 Million |
Tax Assets | 1.37 Million | 423 Thousand | 115 Thousand | 448 Thousand | 1.69 Million | 1.13 Million |
Other Non Current Assets | 1.01 Million | 1.3 Million | 1.35 Million | 2.11 Million | 2.69 Million | -68.39 Million |
Other Assets | - | - | - | 1.00 | - | 2.71 Million |
Total Liabilities | 59.09 Million | 57.65 Million | 60.05 Million | 37.56 Million | 35.22 Million | 51.8 Million |
Total Current Liabilities | 44.13 Million | 40.18 Million | 41.51 Million | 34.91 Million | 31.6 Million | 39.13 Million |
Account Payables | 482 Thousand | 826 Thousand | 1.29 Million | 600 Thousand | 1.5 Million | 1.77 Million |
Tax Payables | 3.2 Million | 119 Thousand | 353 Thousand | 247 Thousand | 485 Thousand | 489 Thousand |
Short Term Debt | 1.67 Million | 1.8 Million | 586 Thousand | 881 Thousand | 835 Thousand | 3.14 Million |
Deferred Revenue | 31.47 Million | 29.56 Million | 30.91 Million | 25.7 Million | 22.84 Million | 28.27 Million |
Other Current Liabilities | 10.5 Million | 7.99 Million | 8.72 Million | 7.72 Million | 6.41 Million | 5.93 Million |
Total Non Current Liabilities | 14.96 Million | 17.46 Million | 18.54 Million | 2.64 Million | 3.62 Million | 5.81 Million |
Long-Term Debt | 9.72 Million | 8.34 Million | 9.57 Million | 972 Thousand | 1.28 Million | 5.81 Million |
Deferred Revenue Non Current | - | 3.19 Million | 2.77 Million | - | - | 2.23 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 268 Thousand | 202 Thousand | 379 Thousand | 441 Thousand | 337 Thousand | -5.81 Million |
Other Liabilities | - | - | - | - | - | 6.85 Million |
Total Equity | 60.31 Million | 60.54 Million | 57.18 Million | 50.64 Million | 46.42 Million | 64.81 Million |
Stock Holders Equity | 60.31 Million | 60.54 Million | 57.18 Million | 50.64 Million | 46.42 Million | 64.81 Million |
Common Stock | 4.2 Million | 4.2 Million | 4.19 Million | 4.14 Million | 4.12 Million | 3.93 Million |
Retained Earnings | -2.34 Million | 30.9 Million | 30.84 Million | 28.03 Million | 23.04 Million | 8.01 Million |
Accumulated other comprehensive income | 12.36 Million | 13.46 Million | 10.2 Million | 10.64 Million | 11.59 Million | 12.16 Million |
Common Stock Equity | 60.31 Million | 60.54 Million | 57.18 Million | 50.64 Million | 46.42 Million | 64.81 Million |
Capital Lease Obligation | 3.01 Million | 3.19 Million | 2.77 Million | 972 Thousand | 1.28 Million | 2.84 Million |
Total Investments | 534 Thousand | -46 Million | -46 Million | -23.78 Million | -23.78 Million | 48 Thousand |
Total Debt | 11.4 Million | 13.34 Million | 12.93 Million | 1.85 Million | 2.12 Million | 11.81 Million |
Net Debt | -22.68 Million | -15.89 Million | -16.12 Million | -42.96 Million | -30.84 Million | -17.37 Million |
Breakdown | 2024 Q2 | 2023 Q4 | 2023 FY | 2023 Q2 | 2022 Q4 | 2022 FY |
---|---|---|---|---|---|---|
Total Assets | 112.09 Million | 119.41 Million | 119.41 Million | 113.1 Million | 118.19 Million | 118.19 Million |
Total Current Assets | 43.69 Million | 48.78 Million | 48.78 Million | 40.86 Million | 44.23 Million | 44.23 Million |
Cash And Short Term Investments | 24.36 Million | 34.08 Million | 34.08 Million | 24.5 Million | 29.24 Million | 29.24 Million |
Cash and Cash Equivalents | 24.36 Million | 34.08 Million | 34.08 Million | 24.5 Million | 29.24 Million | 29.24 Million |
Short Term Investments | - | 534 Thousand | 534 Thousand | - | 812 Thousand | 812 Thousand |
Net Receivables | 15 Million | 11.76 Million | 11.76 Million | 13.26 Million | 12.13 Million | 12.13 Million |
Inventory | 3.15 Million | -534 Thousand | -534 Thousand | 1.00 | 1.00 | 1.00 |
Other Current Assets | 1.17 Million | 2.93 Million | 2.93 Million | 3.09 Million | 2.85 Million | 2.85 Million |
Total Non-Current Assets | 68.39 Million | 70.62 Million | 70.62 Million | 72.24 Million | 73.95 Million | 73.95 Million |
Net PPE | 4.03 Million | 4.48 Million | 4.48 Million | 4.91 Million | 5.1 Million | 5.1 Million |
Good Will And Intangible Assets | 62.05 Million | 63.74 Million | 63.74 Million | 111.44 Million | 113.13 Million | 113.13 Million |
Good Will | 46 Million | 46 Million | 46 Million | 46 Million | 46 Million | 46 Million |
Intangible Assets | 16.04 Million | 17.73 Million | 17.73 Million | 65.43 Million | 67.12 Million | 67.12 Million |
Long-Term Investments | 16.04 Million | - | - | -46 Million | -46 Million | -46 Million |
Tax Assets | 1.37 Million | 1.37 Million | 1.37 Million | 423 Thousand | 423 Thousand | 423 Thousand |
Other Non Current Assets | -15.11 Million | 1.01 Million | 1.01 Million | 1.47 Million | 1.3 Million | 1.3 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 53.37 Million | 59.09 Million | 59.09 Million | 53.52 Million | 57.65 Million | 57.65 Million |
Total Current Liabilities | 39.35 Million | 44.13 Million | 44.13 Million | 36.74 Million | 40.18 Million | 40.18 Million |
Account Payables | 2.6 Million | 482 Thousand | 482 Thousand | 871 Thousand | 826 Thousand | 826 Thousand |
Tax Payables | - | 3.2 Million | 3.2 Million | 74 Thousand | 119 Thousand | 119 Thousand |
Short Term Debt | 1.25 Million | 1.67 Million | 1.67 Million | 1.67 Million | 1.8 Million | 1.8 Million |
Deferred Revenue | 27.06 Million | 31.47 Million | 31.47 Million | 26.73 Million | 29.56 Million | 29.56 Million |
Other Current Liabilities | 8.43 Million | 10.5 Million | 10.5 Million | 7.47 Million | 7.99 Million | 7.99 Million |
Total Non Current Liabilities | 14.01 Million | 14.96 Million | 14.96 Million | 16.77 Million | 17.46 Million | 17.46 Million |
Long-Term Debt | 6.53 Million | 9.72 Million | 9.72 Million | 7.73 Million | 8.34 Million | 8.34 Million |
Deferred Revenue Non Current | 2.37 Million | - | - | 2.92 Million | 3.19 Million | 3.19 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 282 Thousand | 268 Thousand | 268 Thousand | 211 Thousand | 202 Thousand | 202 Thousand |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 58.72 Million | 60.31 Million | 60.31 Million | 59.58 Million | 60.54 Million | 60.54 Million |
Stock Holders Equity | 58.72 Million | 60.31 Million | 60.31 Million | 59.58 Million | 60.54 Million | 60.54 Million |
Common Stock | 4.2 Million | 4.2 Million | 4.2 Million | 4.2 Million | 4.2 Million | 4.2 Million |
Retained Earnings | -2.25 Million | -2.34 Million | -2.34 Million | 31.42 Million | 30.9 Million | 30.9 Million |
Accumulated other comprehensive income | 44.81 Million | 12.36 Million | 12.36 Million | 11.99 Million | 13.46 Million | 13.46 Million |
Common Stock Equity | 58.72 Million | 60.31 Million | 60.31 Million | 59.58 Million | 60.54 Million | 60.54 Million |
Capital Lease Obligation | 2.8 Million | 3.01 Million | 3.01 Million | 2.92 Million | 3.19 Million | 3.19 Million |
Total Investments | 16.04 Million | 534 Thousand | 534 Thousand | -46 Million | -46 Million | -46 Million |
Total Debt | 7.78 Million | 11.4 Million | 11.4 Million | 12.32 Million | 13.34 Million | 13.34 Million |
Net Debt | -16.57 Million | -22.68 Million | -22.68 Million | -12.17 Million | -15.89 Million | -15.89 Million |
LQDT
FGL
RUBNF
BDULF
VESTUM
EMFGF