GBp 0.23
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 18.84 Million | 20.52 Million | 14.76 Million | 13.05 Million | 6.28 Million | 12.78 Million |
Total Current Assets | 5.7 Million | 7 Million | 4.22 Million | 2.47 Million | 1.83 Million | 4.35 Million |
Cash And Short Term Investments | 794 Thousand | 1.51 Million | 1.18 Million | 588 Thousand | 311 Thousand | 1.42 Million |
Cash and Cash Equivalents | 794 Thousand | 1.51 Million | 1.18 Million | 588 Thousand | 311 Thousand | 1.42 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 3.29 Million | 3.73 Million | 2.12 Million | 1.09 Million | 1.09 Million | 1.34 Million |
Inventory | 76 Thousand | 165 Thousand | 86 Thousand | 31 Thousand | 32 Thousand | 26 Thousand |
Other Current Assets | 1.54 Million | 1.58 Million | 828 Thousand | 764 Thousand | 395 Thousand | 1.55 Million |
Total Non-Current Assets | 13.13 Million | 13.52 Million | 10.54 Million | 10.58 Million | 4.45 Million | 8.42 Million |
Net PPE | 1.84 Million | 942 Thousand | 149 Thousand | 221 Thousand | 62 Thousand | 146 Thousand |
Good Will And Intangible Assets | 11.29 Million | 19.41 Million | 16.03 Million | 15.74 Million | 4.39 Million | 8.28 Million |
Good Will | 6.83 Million | 6.83 Million | 5.64 Million | 5.38 Million | - | 1.6 Million |
Intangible Assets | 4.46 Million | 12.58 Million | 10.39 Million | 10.35 Million | 4.39 Million | 6.67 Million |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | -1.00 | -6.83 Million | -5.64 Million | -5.38 Million | -4.45 Million | -8.42 Million |
Other Assets | 1.00 | - | 1.00 | - | - | - |
Total Liabilities | 17.81 Million | 17.52 Million | 9.58 Million | 8.07 Million | 7.39 Million | 8.81 Million |
Total Current Liabilities | 10.05 Million | 9.73 Million | 3.3 Million | 3.25 Million | 2.2 Million | 3.44 Million |
Account Payables | 5.65 Million | 4.71 Million | 2 Million | 1.38 Million | 876 Thousand | 1.1 Million |
Tax Payables | 711 Thousand | 725 Thousand | 431 Thousand | 617 Thousand | 302 Thousand | 377 Thousand |
Short Term Debt | 1.18 Million | 783 Thousand | 258 Thousand | 226 Thousand | 32 Thousand | 32 Thousand |
Deferred Revenue | 1.82 Million | 1.89 Million | 177 Thousand | 565 Thousand | -32 Thousand | -32 Thousand |
Other Current Liabilities | 1.39 Million | 2.34 Million | 864 Thousand | 1.07 Million | 1.33 Million | 2.34 Million |
Total Non Current Liabilities | 7.75 Million | 7.78 Million | 6.28 Million | 4.82 Million | 4.27 Million | 4.07 Million |
Long-Term Debt | 5.29 Million | 4.66 Million | 3.99 Million | 3.45 Million | 4.27 Million | 4.07 Million |
Deferred Revenue Non Current | 311 Thousand | 601 Thousand | 1.09 Million | 364 Thousand | 3.46 Million | 2.82 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 1.2 Million | 1.1 Million | 11 Thousand | 61 Thousand | -4.27 Million | -4.07 Million |
Other Liabilities | 1.00 | - | - | - | 920 Thousand | 1.29 Million |
Total Equity | 1.03 Million | 3 Million | 5.17 Million | 4.97 Million | -1.11 Million | 3.96 Million |
Stock Holders Equity | 1.03 Million | 3 Million | 5.17 Million | 4.97 Million | -1.11 Million | 3.96 Million |
Common Stock | 7.06 Million | 7.06 Million | 7.06 Million | 4.95 Million | 2.27 Million | 2.27 Million |
Retained Earnings | -30.51 Million | -28.63 Million | -26.34 Million | -24.21 Million | -24.92 Million | -19.77 Million |
Accumulated other comprehensive income | 6.85 Million | 6.94 Million | 6.82 Million | 6.61 Million | 8.2 Million | 8.13 Million |
Common Stock Equity | 1.03 Million | 3 Million | 5.17 Million | 4.97 Million | -1.11 Million | 3.96 Million |
Capital Lease Obligation | 476 Thousand | 112 Thousand | 11 Thousand | 61 Thousand | 16 Thousand | 46 Thousand |
Total Investments | - | - | - | - | - | - |
Total Debt | 6.95 Million | 5.55 Million | 4.26 Million | 3.74 Million | 4.31 Million | 4.14 Million |
Net Debt | 6.16 Million | 4.03 Million | 3.07 Million | 3.15 Million | 4 Million | 2.72 Million |
Breakdown | 2024 Q2 | 2023 Q4 | 2023 FY | 2023 Q2 | 2022 FY | 2022 Q4 |
---|---|---|---|---|---|---|
Total Assets | 18.14 Million | 18.84 Million | 18.84 Million | 20.41 Million | 20.52 Million | 20.52 Million |
Total Current Assets | 5.58 Million | 5.7 Million | 5.7 Million | 7.14 Million | 7 Million | 7 Million |
Cash And Short Term Investments | 606 Thousand | 794 Thousand | 794 Thousand | 1.27 Million | 1.51 Million | 1.51 Million |
Cash and Cash Equivalents | 606 Thousand | 794 Thousand | 794 Thousand | 1.27 Million | 1.51 Million | 1.51 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 3.13 Million | 3.29 Million | 3.29 Million | 4.16 Million | 3.73 Million | 3.73 Million |
Inventory | 153 Thousand | 76 Thousand | 76 Thousand | 100 Thousand | 165 Thousand | 165 Thousand |
Other Current Assets | 1.69 Million | 1.54 Million | 1.54 Million | 1.6 Million | 1.58 Million | 1.58 Million |
Total Non-Current Assets | 12.55 Million | 13.13 Million | 13.13 Million | 13.27 Million | 13.52 Million | 13.52 Million |
Net PPE | 1.68 Million | 1.84 Million | 1.84 Million | 1.33 Million | 942 Thousand | 942 Thousand |
Good Will And Intangible Assets | 10.86 Million | 11.29 Million | 11.29 Million | 18.77 Million | 19.41 Million | 19.41 Million |
Good Will | 6.83 Million | 6.83 Million | 6.83 Million | 6.83 Million | 6.83 Million | 6.83 Million |
Intangible Assets | 4.03 Million | 4.46 Million | 4.46 Million | 11.93 Million | 12.58 Million | 12.58 Million |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | 1.00 | -1.00 | -1.00 | -6.83 Million | -6.83 Million | -6.83 Million |
Other Assets | - | 1.00 | 1.00 | - | - | - |
Total Liabilities | 18.11 Million | 17.81 Million | 17.81 Million | 18.4 Million | 17.52 Million | 17.52 Million |
Total Current Liabilities | 10.23 Million | 10.05 Million | 10.05 Million | 10.06 Million | 9.73 Million | 9.73 Million |
Account Payables | 6.04 Million | 5.65 Million | 5.65 Million | 5.32 Million | 4.71 Million | 4.71 Million |
Tax Payables | - | 711 Thousand | 711 Thousand | 657 Thousand | 725 Thousand | 725 Thousand |
Short Term Debt | 69 Thousand | 1.18 Million | 1.18 Million | 745 Thousand | 783 Thousand | 783 Thousand |
Deferred Revenue | 1.43 Million | 1.82 Million | 1.82 Million | 1.76 Million | 1.89 Million | 1.89 Million |
Other Current Liabilities | 2.68 Million | 1.39 Million | 1.39 Million | 2.22 Million | 2.34 Million | 2.34 Million |
Total Non Current Liabilities | 7.87 Million | 7.75 Million | 7.75 Million | 8.33 Million | 7.78 Million | 7.78 Million |
Long-Term Debt | 6.03 Million | 5.29 Million | 5.29 Million | 5.11 Million | 4.66 Million | 4.66 Million |
Deferred Revenue Non Current | 310 Thousand | 311 Thousand | 311 Thousand | 542 Thousand | 601 Thousand | 601 Thousand |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 686 Thousand | 1.2 Million | 1.2 Million | 1.41 Million | 1.1 Million | 1.1 Million |
Other Liabilities | - | 1.00 | 1.00 | 1.00 | - | - |
Total Equity | 30 Thousand | 1.03 Million | 1.03 Million | 2 Million | 3 Million | 3 Million |
Stock Holders Equity | 30 Thousand | 1.03 Million | 1.03 Million | 2 Million | 3 Million | 3 Million |
Common Stock | 7.06 Million | 7.06 Million | 7.06 Million | 7.06 Million | 7.06 Million | 7.06 Million |
Retained Earnings | -33.59 Million | -30.51 Million | -30.51 Million | -29.69 Million | -28.63 Million | -28.63 Million |
Accumulated other comprehensive income | 8.93 Million | 6.85 Million | 6.85 Million | 7.01 Million | 6.94 Million | 6.94 Million |
Common Stock Equity | 30 Thousand | 1.03 Million | 1.03 Million | 2 Million | 3 Million | 3 Million |
Capital Lease Obligation | 1.49 Million | 476 Thousand | 476 Thousand | 570 Thousand | 112 Thousand | 112 Thousand |
Total Investments | - | - | - | - | - | - |
Total Debt | 6.1 Million | 6.95 Million | 6.95 Million | 6.42 Million | 5.55 Million | 5.55 Million |
Net Debt | 5.5 Million | 6.16 Million | 6.16 Million | 5.15 Million | 4.03 Million | 4.03 Million |
OSBC
HD
IFBD
TKECY
APH
4918