GBp 38.0
(3.68%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 15.37 Million | 21.76 Million | 20.92 Million | 4.28 Million | 4.3 Million | 5.45 Million |
Total Current Assets | 11.17 Million | 17.47 Million | 20.51 Million | 3.82 Million | 3.91 Million | 4.99 Million |
Cash And Short Term Investments | 6.75 Million | 12.8 Million | 18.31 Million | 2.89 Million | 3.07 Million | 3.44 Million |
Cash and Cash Equivalents | 5.09 Million | 4.76 Million | 18.31 Million | 2.89 Million | 3.07 Million | 3.44 Million |
Short Term Investments | 1.65 Million | 8.04 Million | - | - | - | - |
Net Receivables | 3.32 Million | 3.49 Million | 1.57 Million | 860 Thousand | 497.26 Thousand | - |
Inventory | 771 Thousand | 1.13 Million | - | -207.00 | 1.00 | - |
Other Current Assets | 323 Thousand | 48 Thousand | 628 Thousand | 64 Thousand | 344.99 Thousand | - |
Total Non-Current Assets | 4.2 Million | 4.28 Million | 406 Thousand | 461.54 Thousand | 389.65 Thousand | 452.46 Thousand |
Net PPE | 834 Thousand | 838 Thousand | 328 Thousand | 375.34 Thousand | 295.12 Thousand | 353.07 Thousand |
Good Will And Intangible Assets | 3.29 Million | 3.4 Million | 30 Thousand | 38.19 Thousand | 46.53 Thousand | 51.39 Thousand |
Good Will | 1.48 Million | 1.48 Million | - | - | - | - |
Intangible Assets | 1.81 Million | 1.91 Million | 30 Thousand | 38.19 Thousand | 46.53 Thousand | 51.39 Thousand |
Long-Term Investments | 77 Thousand | 48 Thousand | 48 Thousand | 48 Thousand | - | - |
Tax Assets | -1.81 Million | -48 Thousand | -48 Thousand | -48 Thousand | - | - |
Other Non Current Assets | 1.81 Million | -4.24 Million | -358 Thousand | 48 Thousand | 48 Thousand | 48 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 5.85 Million | 4.31 Million | 2.37 Million | 3.51 Million | 1.09 Million | 1.23 Million |
Total Current Liabilities | 5.15 Million | 3.72 Million | 2.26 Million | 1.4 Million | 1.03 Million | 1.1 Million |
Account Payables | 2.24 Million | 3.52 Million | 518 Thousand | 464.42 Thousand | 365.64 Thousand | 567.98 Thousand |
Tax Payables | 100 Thousand | 120 Thousand | 85 Thousand | 51.1 Thousand | - | 33.79 Thousand |
Short Term Debt | 118 Thousand | 202 Thousand | 126 Thousand | 105.21 Thousand | - | 92.84 Thousand |
Deferred Revenue | 232 Thousand | 206 Thousand | 349 Thousand | 80 Thousand | - | - |
Other Current Liabilities | 2.55 Million | -206 Thousand | 1.27 Million | 758.69 Thousand | 671.65 Thousand | 445.71 Thousand |
Total Non Current Liabilities | 699.99 Thousand | 582 Thousand | 105 Thousand | 2.1 Million | 60.39 Thousand | 128.43 Thousand |
Long-Term Debt | 220 Thousand | 86 Thousand | 105 Thousand | 1.89 Million | 60.39 Thousand | 128.43 Thousand |
Deferred Revenue Non Current | -1.00 | -496 Thousand | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 28 Thousand | 496 Thousand | - | 211.54 Thousand | - | - |
Other Liabilities | 1.00 | - | - | - | - | - |
Total Equity | 9.52 Million | 17.45 Million | 18.54 Million | 773.78 Thousand | 3.2 Million | 4.21 Million |
Stock Holders Equity | 9.52 Million | 17.45 Million | 18.54 Million | 773.78 Thousand | 3.2 Million | 4.21 Million |
Common Stock | 306 Thousand | 306 Thousand | 278 Thousand | 27.15 Thousand | 26.73 Thousand | 25.64 Thousand |
Retained Earnings | -32.7 Million | -26.18 Million | -17.05 Million | -11.89 Million | -9.13 Million | -7.86 Million |
Accumulated other comprehensive income | 1.49 Million | 12.34 Million | 11.97 Million | 1.04 Million | 727 Thousand | - |
Common Stock Equity | 9.52 Million | 17.45 Million | 18.54 Million | 773.78 Thousand | 3.2 Million | 4.21 Million |
Capital Lease Obligation | 220 Thousand | 288 Thousand | 231 Thousand | 297.11 Thousand | 158.12 Thousand | 221.27 Thousand |
Total Investments | 1.73 Million | 8.04 Million | 48 Thousand | 48 Thousand | - | - |
Total Debt | 338 Thousand | 288 Thousand | 231 Thousand | 1.99 Million | 60.39 Thousand | 221.27 Thousand |
Net Debt | -4.75 Million | -4.47 Million | -18.08 Million | -903.11 Thousand | -3.01 Million | -3.22 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 10.36 Million | 10.36 Million | 15.37 Million | 15.37 Million | 15.37 Million | 20.12 Million |
Total Current Assets | 6.37 Million | 6.37 Million | 11.17 Million | 11.17 Million | 11.17 Million | 16.06 Million |
Cash And Short Term Investments | 2.54 Million | 2.54 Million | 6.75 Million | 6.75 Million | 6.75 Million | 8.22 Million |
Cash and Cash Equivalents | 2.52 Million | 2.52 Million | 5.09 Million | 5.09 Million | 5.09 Million | 6.61 Million |
Short Term Investments | 16 Thousand | 16 Thousand | 1.65 Million | 1.65 Million | 1.65 Million | 1.61 Million |
Net Receivables | 1.62 Million | 1.62 Million | 3.32 Million | 3.32 Million | 2.26 Million | 5.88 Million |
Inventory | 446 Thousand | 446 Thousand | 771 Thousand | 771 Thousand | 771 Thousand | 1.56 Million |
Other Current Assets | 859 Thousand | 859 Thousand | 323 Thousand | 323 Thousand | 1.37 Million | 385 Thousand |
Total Non-Current Assets | 3.99 Million | 3.99 Million | 4.2 Million | 4.2 Million | 4.2 Million | 4.06 Million |
Net PPE | 694 Thousand | 694 Thousand | 834 Thousand | 834 Thousand | 834 Thousand | 720 Thousand |
Good Will And Intangible Assets | 3.22 Million | 3.22 Million | 3.29 Million | 3.29 Million | 3.29 Million | 3.29 Million |
Good Will | 1.48 Million | 1.48 Million | 1.48 Million | 1.48 Million | 1.48 Million | 1.48 Million |
Intangible Assets | 1.74 Million | 1.74 Million | 1.81 Million | 1.81 Million | 1.81 Million | 1.81 Million |
Long-Term Investments | 69 Thousand | - | 77 Thousand | 77 Thousand | - | 48 Thousand |
Tax Assets | -69 Thousand | - | -1.81 Million | -1.81 Million | - | -48 Thousand |
Other Non Current Assets | 69 Thousand | 69 Thousand | 1.81 Million | 1.81 Million | 77 Thousand | -4.01 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 5.28 Million | 5.28 Million | 5.85 Million | 5.85 Million | 5.85 Million | 6.91 Million |
Total Current Liabilities | 4.66 Million | 4.66 Million | 5.15 Million | 5.15 Million | 5.15 Million | 6.37 Million |
Account Payables | 2.26 Million | 2.26 Million | 2.24 Million | 2.24 Million | 2.24 Million | 2.77 Million |
Tax Payables | - | - | 100 Thousand | 100 Thousand | - | 123 Thousand |
Short Term Debt | 111 Thousand | - | 118 Thousand | 118 Thousand | - | 116 Thousand |
Deferred Revenue | 202 Thousand | - | 232 Thousand | 232 Thousand | - | 682 Thousand |
Other Current Liabilities | 2.08 Million | 2.39 Million | 2.55 Million | 2.55 Million | 2.9 Million | 2.79 Million |
Total Non Current Liabilities | 625 Thousand | 625 Thousand | 699.99 Thousand | 699.99 Thousand | 700 Thousand | 547 Thousand |
Long-Term Debt | - | - | 220 Thousand | 220 Thousand | 220 Thousand | 51 Thousand |
Deferred Revenue Non Current | - | - | -1.00 | -1.00 | - | -496 Thousand |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 188 Thousand | 625 Thousand | 28 Thousand | 28 Thousand | 480 Thousand | 496 Thousand |
Other Liabilities | - | - | 1.00 | 1.00 | - | - |
Total Equity | 5.07 Million | 5.07 Million | 9.52 Million | 9.52 Million | 9.52 Million | 13.21 Million |
Stock Holders Equity | 5.07 Million | 5.07 Million | 9.52 Million | 9.52 Million | 9.52 Million | 13.21 Million |
Common Stock | 306 Thousand | 306 Thousand | 306 Thousand | 306 Thousand | 306 Thousand | 306 Thousand |
Retained Earnings | -39.36 Million | -39.36 Million | -32.7 Million | -32.7 Million | -34.72 Million | -30.69 Million |
Accumulated other comprehensive income | 15.15 Million | 15.15 Million | 1.49 Million | 1.49 Million | 14.96 Million | 12.61 Million |
Common Stock Equity | 5.07 Million | 5.07 Million | 9.52 Million | 9.52 Million | 9.52 Million | 13.21 Million |
Capital Lease Obligation | 280 Thousand | 280 Thousand | 220 Thousand | 220 Thousand | 337.99 Thousand | 167 Thousand |
Total Investments | 16 Thousand | 16 Thousand | 1.73 Million | 1.73 Million | 1.65 Million | 1.61 Million |
Total Debt | 111 Thousand | - | 338 Thousand | 338 Thousand | 220 Thousand | 167 Thousand |
Net Debt | -2.41 Million | -2.52 Million | -4.75 Million | -4.75 Million | -4.87 Million | -6.44 Million |
WVFC
5085
CAGU
ARYX
WOSSF
600679