GBp 285.0
(-3.06%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 49.49 Million | 47.44 Million | 44.74 Million | 22.87 Million | 16.83 Million | 8.24 Million |
Total Current Assets | 13.37 Million | 15.98 Million | 17.57 Million | 5.58 Million | 2.95 Million | 3.44 Million |
Cash And Short Term Investments | 7.7 Million | 7.82 Million | 10.16 Million | 3.37 Million | 1.43 Million | 2.33 Million |
Cash and Cash Equivalents | 7.7 Million | 7.82 Million | 10.16 Million | 3.37 Million | 1.43 Million | 2.33 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 3.01 Million | 5.35 Million | 3.51 Million | 1.48 Million | 1.52 Million | 1.1 Million |
Inventory | 1.5 Million | 1.76 Million | 1.81 Million | -1.48 Million | -1.52 Million | -1.1 Million |
Other Current Assets | 3.01 Million | 1.04 Million | 5.6 Million | 2.21 Million | 1.52 Million | 1.1 Million |
Total Non-Current Assets | 36.12 Million | 31.45 Million | 27.16 Million | 17.29 Million | 13.87 Million | 4.8 Million |
Net PPE | 16.73 Million | 17.95 Million | 16.27 Million | 10.39 Million | 6.75 Million | 2.44 Million |
Good Will And Intangible Assets | 9.36 Million | 8.1 Million | 6.69 Million | 6 Million | 6.74 Million | 2.22 Million |
Good Will | 1.36 Million | 1.36 Million | 1.36 Million | 1.36 Million | 2.38 Million | 528 Thousand |
Intangible Assets | 8 Million | 6.73 Million | 5.33 Million | 4.63 Million | 4.35 Million | 1.7 Million |
Long-Term Investments | 3.28 Million | - | -1000.00 | - | - | - |
Tax Assets | 6.72 Million | 5.39 Million | 4.2 Million | 896 Thousand | 380 Thousand | 136 Thousand |
Other Non Current Assets | - | - | 1000.00 | 1000.00 | - | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 12 Million | 14.65 Million | 13.98 Million | 9.11 Million | 10.11 Million | 2.61 Million |
Total Current Liabilities | 6.38 Million | 8.72 Million | 7.39 Million | 5.38 Million | 4.17 Million | 1.86 Million |
Account Payables | 2.79 Million | 2.93 Million | 3.37 Million | 2.53 Million | 699 Thousand | 629 Thousand |
Tax Payables | 324 Thousand | 373 Thousand | 192 Thousand | 128 Thousand | 163 Thousand | 28 Thousand |
Short Term Debt | 1.61 Million | 3.77 Million | 2.25 Million | 1.24 Million | 1.24 Million | 624 Thousand |
Deferred Revenue | 815 Thousand | 1.15 Million | 192 Thousand | 1.05 Million | 1.68 Million | 28 Thousand |
Other Current Liabilities | 1.17 Million | 862 Thousand | 1.56 Million | 552 Thousand | 552 Thousand | 587 Thousand |
Total Non Current Liabilities | 5.61 Million | 5.93 Million | 6.59 Million | 3.72 Million | 5.94 Million | 747 Thousand |
Long-Term Debt | - | 2.04 Million | 3.62 Million | 3.1 Million | 3.45 Million | 699 Thousand |
Deferred Revenue Non Current | 136 Thousand | - | - | -1.95 Million | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 1.28 Million | - | - | 1.95 Million | 1.95 Million | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 37.49 Million | 32.78 Million | 30.75 Million | 13.76 Million | 6.71 Million | 5.63 Million |
Stock Holders Equity | 37.49 Million | 32.78 Million | 30.75 Million | 13.76 Million | 6.71 Million | 5.63 Million |
Common Stock | 83 Thousand | 82 Thousand | 82 Thousand | 70 Thousand | 64 Thousand | 64 Thousand |
Retained Earnings | 7.34 Million | 4.05 Million | 4.24 Million | 2.98 Million | 1.43 Million | 1.03 Million |
Accumulated other comprehensive income | 5.9 Million | 4.17 Million | 1.95 Million | 556 Thousand | -3.88 Million | -2.42 Million |
Common Stock Equity | 37.49 Million | 32.78 Million | 30.75 Million | 13.76 Million | 6.71 Million | 5.63 Million |
Capital Lease Obligation | 2.89 Million | 4 Million | 3.58 Million | 2.86 Million | 2.53 Million | 326 Thousand |
Total Investments | 3.28 Million | - | -1000.00 | - | - | - |
Total Debt | 1.61 Million | 5.82 Million | 5.88 Million | 4.35 Million | 4.69 Million | 1.32 Million |
Net Debt | -6.09 Million | -2 Million | -4.27 Million | 979 Thousand | 3.26 Million | -1.01 Million |
Breakdown | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 FY | 2022 Q2 | 2021 FY |
---|---|---|---|---|---|---|
Total Assets | 49.49 Million | 46.83 Million | 47.44 Million | 47.44 Million | 44.84 Million | 44.74 Million |
Total Current Assets | 13.37 Million | 15.37 Million | 15.98 Million | 15.98 Million | 15.25 Million | 17.57 Million |
Cash And Short Term Investments | 7.7 Million | 7.16 Million | 7.82 Million | 7.82 Million | 6.69 Million | 10.16 Million |
Cash and Cash Equivalents | 7.7 Million | 7.16 Million | 7.82 Million | 7.82 Million | 6.69 Million | 10.16 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 3.01 Million | 6.79 Million | 5.35 Million | 5.35 Million | 6.2 Million | 3.51 Million |
Inventory | 1.5 Million | 1.4 Million | 1.76 Million | 1.76 Million | 2.35 Million | 1.81 Million |
Other Current Assets | 3.01 Million | 6.79 Million | 1.04 Million | 1.04 Million | 6.2 Million | 5.6 Million |
Total Non-Current Assets | 36.12 Million | 31.46 Million | 31.45 Million | 31.45 Million | 29.59 Million | 27.16 Million |
Net PPE | 16.73 Million | 17.26 Million | 17.95 Million | 17.95 Million | 17.83 Million | 16.27 Million |
Good Will And Intangible Assets | 9.36 Million | 8.79 Million | 8.1 Million | 8.1 Million | 7.34 Million | 6.69 Million |
Good Will | 1.36 Million | 1.36 Million | 1.36 Million | 1.36 Million | 1.36 Million | 1.36 Million |
Intangible Assets | 8 Million | 7.42 Million | 6.73 Million | 6.73 Million | 5.97 Million | 5.33 Million |
Long-Term Investments | 3.28 Million | -7.42 Million | - | - | - | -1000.00 |
Tax Assets | 6.72 Million | 5.41 Million | 5.39 Million | 5.39 Million | 4.41 Million | 4.2 Million |
Other Non Current Assets | - | 7.42 Million | - | - | -1000.00 | 1000.00 |
Other Assets | - | 1.00 | - | - | 1000.00 | - |
Total Liabilities | 12 Million | 12.71 Million | 14.65 Million | 14.65 Million | 13.3 Million | 13.98 Million |
Total Current Liabilities | 6.38 Million | 7.56 Million | 8.72 Million | 8.72 Million | 7.66 Million | 7.39 Million |
Account Payables | 2.79 Million | 5.25 Million | 2.93 Million | 2.93 Million | 4.04 Million | 3.37 Million |
Tax Payables | 324 Thousand | - | 373 Thousand | 373 Thousand | - | 192 Thousand |
Short Term Debt | 1.61 Million | 2.31 Million | 3.77 Million | 3.77 Million | 3.62 Million | 2.25 Million |
Deferred Revenue | 815 Thousand | - | - | 1.15 Million | - | 192 Thousand |
Other Current Liabilities | 1.17 Million | - | 2.01 Million | 862 Thousand | - | 1.56 Million |
Total Non Current Liabilities | 5.61 Million | 5.15 Million | 5.93 Million | 5.93 Million | 5.64 Million | 6.59 Million |
Long-Term Debt | - | 1.26 Million | 2.04 Million | 2.04 Million | 2.67 Million | 3.62 Million |
Deferred Revenue Non Current | 136 Thousand | -1.26 Million | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 1.28 Million | 1.26 Million | - | - | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 37.49 Million | 34.12 Million | 32.78 Million | 32.78 Million | 31.54 Million | 30.75 Million |
Stock Holders Equity | 37.49 Million | 34.12 Million | 32.78 Million | 32.78 Million | 31.54 Million | 30.75 Million |
Common Stock | 83 Thousand | 82 Thousand | 82 Thousand | 82 Thousand | 82 Thousand | 82 Thousand |
Retained Earnings | 7.34 Million | 4.36 Million | 4.05 Million | 4.05 Million | 3.78 Million | 4.24 Million |
Accumulated other comprehensive income | 5.9 Million | 5.89 Million | 4.17 Million | 4.17 Million | 3.89 Million | 1.95 Million |
Common Stock Equity | 37.49 Million | 34.12 Million | 32.78 Million | 32.78 Million | 31.54 Million | 30.75 Million |
Capital Lease Obligation | 2.89 Million | 1.26 Million | 4 Million | 4 Million | 4.2 Million | 3.58 Million |
Total Investments | 3.28 Million | -7.42 Million | - | - | - | -1000.00 |
Total Debt | 1.61 Million | 3.58 Million | 5.82 Million | 5.82 Million | 6.29 Million | 5.88 Million |
Net Debt | -6.09 Million | -3.58 Million | -2 Million | -2 Million | -399 Thousand | -4.27 Million |
SXS
HCL
EMMBI
LAURUSLABS
EVERFIN
SRICHA