GBp 801.8
(-0.67%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 658 Million | 662.7 Million | 542.9 Million | 534.5 Million | 508.9 Million | 451.4 Million |
Total Current Assets | 105.3 Million | 93.7 Million | 117.8 Million | 105.6 Million | 94 Million | 62 Million |
Cash And Short Term Investments | 18.7 Million | 16.6 Million | 51.3 Million | 45.7 Million | 37.6 Million | 5.9 Million |
Cash and Cash Equivalents | 18.7 Million | 16.6 Million | 51.3 Million | 45.7 Million | 37.6 Million | 5.9 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 84 Million | 68.1 Million | 61 Million | 57 Million | 52.6 Million | 52.9 Million |
Inventory | 2.6 Million | 3.6 Million | - | 1.00 | 1.00 | - |
Other Current Assets | 6.8 Million | 5.39 Million | 5.5 Million | 2.9 Million | 3.8 Million | 3.2 Million |
Total Non-Current Assets | 552.7 Million | 569 Million | 425.09 Million | 428.9 Million | 414.9 Million | 383.2 Million |
Net PPE | 14.9 Million | 15.9 Million | 14.7 Million | 11.2 Million | 13.1 Million | 16.7 Million |
Good Will And Intangible Assets | 487.7 Million | 928.6 Million | 696.5 Million | 699.1 Million | 669.4 Million | 317.5 Million |
Good Will | 427.6 Million | 427.6 Million | 340.9 Million | 340.9 Million | 327.5 Million | 313.3 Million |
Intangible Assets | 60.1 Million | 501 Million | 355.6 Million | 358.2 Million | 341.9 Million | 4.2 Million |
Long-Term Investments | 49.5 Million | 51.6 Million | 49.7 Million | 54.6 Million | 52.2 Million | 49 Million |
Tax Assets | 60.1 Million | -427.6 Million | 1.4 Million | 1.7 Million | 6.8 Million | 6.2 Million |
Other Non Current Assets | -59.5 Million | 500 Thousand | -337.2 Million | -337.7 Million | -326.6 Million | -6.2 Million |
Other Assets | - | - | 1.00 | - | - | 6.2 Million |
Total Liabilities | 105.7 Million | 135.4 Million | 70.4 Million | 75.8 Million | 367.3 Million | 392.4 Million |
Total Current Liabilities | 63.3 Million | 57.9 Million | 53.7 Million | 24.8 Million | 35.8 Million | 55.7 Million |
Account Payables | 60.1 Million | 8 Million | 2.7 Million | 5 Million | 4.7 Million | 4.3 Million |
Tax Payables | 25.2 Million | 16.9 Million | 21.3 Million | 5.1 Million | 16.6 Million | 22.4 Million |
Short Term Debt | 2.4 Million | 6.6 Million | 3 Million | 2.5 Million | 2.1 Million | 1.8 Million |
Deferred Revenue | 1.00 | 5.7 Million | 3 Million | 3.3 Million | 3.7 Million | 13.2 Million |
Other Current Liabilities | 799.99 Thousand | 37.6 Million | 45 Million | 14 Million | 25.3 Million | 36.4 Million |
Total Non Current Liabilities | 42.4 Million | 77.5 Million | 16.7 Million | 51 Million | 331.5 Million | 310.3 Million |
Long-Term Debt | 27.7 Million | 57.5 Million | 6.5 Million | 27.6 Million | 310.5 Million | 310.3 Million |
Deferred Revenue Non Current | 7.8 Million | 8.3 Million | 8.9 Million | 9.4 Million | 10 Million | 309.8 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 4 Million | 5.9 Million | 1.3 Million | 9 Million | 8.1 Million | -310.3 Million |
Other Liabilities | - | - | - | - | - | 26.4 Million |
Total Equity | 552.3 Million | 527.29 Million | 472.5 Million | 458.7 Million | 141.6 Million | 59 Million |
Stock Holders Equity | 552.3 Million | 527.29 Million | 472.5 Million | 458.7 Million | 141.6 Million | 59 Million |
Common Stock | 9.2 Million | 9.3 Million | 9.5 Million | 9.7 Million | 9.2 Million | 9.3 Million |
Retained Earnings | 1.42 Billion | 1.39 Billion | 1.33 Billion | 1.3 Billion | 1.18 Billion | 1.09 Billion |
Accumulated other comprehensive income | -1.05 Billion | -1.02 Billion | -1.02 Billion | -1.03 Billion | -1.02 Billion | -1.02 Billion |
Common Stock Equity | 552.3 Million | 527.29 Million | 472.5 Million | 458.7 Million | 141.6 Million | 59 Million |
Capital Lease Obligation | 2.4 Million | 4.6 Million | 6.5 Million | 5 Million | 7 Million | 14.3 Million |
Total Investments | 49.5 Million | 51.6 Million | 49.7 Million | 54.6 Million | 52.2 Million | 49 Million |
Total Debt | 32.5 Million | 68.7 Million | 9.5 Million | 35.1 Million | 319.6 Million | 326.4 Million |
Net Debt | 13.8 Million | 52.1 Million | -41.8 Million | -10.6 Million | 282 Million | 320.5 Million |
Breakdown | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 FY | 2022 Q4 | 2022 Q2 |
---|---|---|---|---|---|---|
Total Assets | 658 Million | 658 Million | 674 Million | 662.7 Million | 662.7 Million | 676.7 Million |
Total Current Assets | 105.3 Million | 105.3 Million | 108.6 Million | 93.7 Million | 93.7 Million | 92.4 Million |
Cash And Short Term Investments | 18.7 Million | 18.7 Million | 24.7 Million | 16.6 Million | 16.6 Million | 17.6 Million |
Cash and Cash Equivalents | 18.7 Million | 18.7 Million | 24.7 Million | 16.6 Million | 16.6 Million | 17.6 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 84 Million | 84 Million | 74.1 Million | 68.1 Million | 68.1 Million | 68.1 Million |
Inventory | 2.6 Million | 2.6 Million | 4.2 Million | 3.6 Million | 3.6 Million | 1.9 Million |
Other Current Assets | 6.8 Million | 6.8 Million | 5.6 Million | 5.39 Million | 5.39 Million | 4.8 Million |
Total Non-Current Assets | 552.7 Million | 552.7 Million | 565.4 Million | 569 Million | 569 Million | 584.3 Million |
Net PPE | 14.9 Million | 14.9 Million | 15.9 Million | 15.9 Million | 15.9 Million | 18.4 Million |
Good Will And Intangible Assets | 487.7 Million | 487.7 Million | 923.7 Million | 928.6 Million | 928.6 Million | 945.7 Million |
Good Will | 427.6 Million | 427.6 Million | 427.6 Million | 427.6 Million | 427.6 Million | 433.6 Million |
Intangible Assets | 60.1 Million | 60.1 Million | 496.1 Million | 501 Million | 501 Million | 512.1 Million |
Long-Term Investments | 49.5 Million | 49.5 Million | 52.9 Million | 51.6 Million | 51.6 Million | 51.8 Million |
Tax Assets | 60.1 Million | 60.1 Million | -427.6 Million | -427.6 Million | -427.6 Million | -433.6 Million |
Other Non Current Assets | -59.5 Million | -59.5 Million | 500 Thousand | 500 Thousand | 500 Thousand | 2 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 105.7 Million | 105.7 Million | 133.9 Million | 135.4 Million | 135.4 Million | 153.7 Million |
Total Current Liabilities | 63.3 Million | 63.3 Million | 66.3 Million | 57.9 Million | 57.9 Million | 57.3 Million |
Account Payables | 60.1 Million | 60.1 Million | 3.6 Million | 8 Million | 8 Million | 5.1 Million |
Tax Payables | 25.2 Million | 25.2 Million | 1.7 Million | 16.9 Million | 16.9 Million | 900 Thousand |
Short Term Debt | 2.4 Million | 2.4 Million | 7.8 Million | 6.6 Million | 6.6 Million | 3.1 Million |
Deferred Revenue | 1.00 | 1.00 | 6.5 Million | 5.7 Million | 5.7 Million | 5.6 Million |
Other Current Liabilities | 799.99 Thousand | 799.99 Thousand | 48.4 Million | 37.6 Million | 37.6 Million | 43.5 Million |
Total Non Current Liabilities | 42.4 Million | 42.4 Million | 67.6 Million | 77.5 Million | 77.5 Million | 96.39 Million |
Long-Term Debt | 27.7 Million | 27.7 Million | 49.8 Million | 57.5 Million | 57.5 Million | 73.9 Million |
Deferred Revenue Non Current | 7.8 Million | 7.8 Million | 8 Million | 8.3 Million | 8.3 Million | 8.6 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 4 Million | 4 Million | 4.8 Million | 5.9 Million | 5.9 Million | 6.69 Million |
Other Liabilities | - | - | - | - | - | 1.00 |
Total Equity | 552.3 Million | 552.3 Million | 540.1 Million | 527.29 Million | 527.29 Million | 523 Million |
Stock Holders Equity | 552.3 Million | 552.3 Million | 540.1 Million | 527.29 Million | 527.29 Million | 523 Million |
Common Stock | 9.2 Million | 9.2 Million | 9.3 Million | 9.3 Million | 9.3 Million | 9.4 Million |
Retained Earnings | 1.42 Billion | 1.42 Billion | 1.4 Billion | 1.39 Billion | 1.39 Billion | 1.38 Billion |
Accumulated other comprehensive income | -1.05 Billion | -1.05 Billion | -1.02 Billion | -1.02 Billion | -1.02 Billion | -1.02 Billion |
Common Stock Equity | 552.3 Million | 552.3 Million | 540.1 Million | 527.29 Million | 527.29 Million | 523 Million |
Capital Lease Obligation | 2.4 Million | 2.4 Million | 3.6 Million | 4.6 Million | 4.6 Million | 5.4 Million |
Total Investments | 49.5 Million | 49.5 Million | 52.9 Million | 51.6 Million | 51.6 Million | 51.8 Million |
Total Debt | 32.5 Million | 32.5 Million | 61.2 Million | 68.7 Million | 68.7 Million | 82.4 Million |
Net Debt | 13.8 Million | 13.8 Million | 36.5 Million | 52.1 Million | 52.1 Million | 64.8 Million |
SMC
GRPS
603110
NSVGF
CKA
2704