GBp 381.0
(-2.06%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 178.97 Million | 140.97 Million | 150.01 Million | 141.38 Million | 27.59 Million | 28.86 Million |
Total Current Assets | 42.28 Million | 28.86 Million | 29.17 Million | 32.46 Million | 20.72 Million | 19.91 Million |
Cash And Short Term Investments | 33.73 Million | 22.48 Million | 22.67 Million | 25.51 Million | 14.59 Million | 13.93 Million |
Cash and Cash Equivalents | 33.73 Million | 22.48 Million | 22.67 Million | 25.51 Million | 14.59 Million | 13.81 Million |
Short Term Investments | 1.2 Million | - | - | - | - | 126.75 Thousand |
Net Receivables | 5.09 Million | 412.23 Thousand | 357.97 Thousand | 252.85 Thousand | 842.84 Thousand | 5.1 Million |
Inventory | 3.12 Million | 1.00 | 1.00 | 1.00 | - | -126.75 Thousand |
Other Current Assets | 326.71 Thousand | -22.9 Million | -23.03 Million | -25.76 Million | -15.43 Million | 1 Million |
Total Non-Current Assets | 136.68 Million | 111.72 Million | 120.44 Million | 108.54 Million | 6.51 Million | 8.56 Million |
Net PPE | 6.2 Million | 2.71 Million | 2.92 Million | 3.21 Million | 2.47 Million | 670.04 Thousand |
Good Will And Intangible Assets | 122.85 Million | 172.03 Million | 184.04 Million | 166.08 Million | 47.3 Thousand | 193.46 Thousand |
Good Will | 90.07 Million | 70.9 Million | 73.96 Million | 65.12 Million | - | - |
Intangible Assets | 32.78 Million | 101.12 Million | 110.07 Million | 100.96 Million | 47.3 Thousand | 193.46 Thousand |
Long-Term Investments | 4.54 Million | 7.88 Million | 7.43 Million | 4.37 Million | 3.99 Million | 7.69 Million |
Tax Assets | 1.87 Million | 388.49 Thousand | 394.83 Thousand | 366.4 Thousand | 348 Thousand | 380.23 Thousand |
Other Non Current Assets | 1.2 Million | -71.29 Million | -74.35 Million | -65.48 Million | -348 Thousand | -380.23 Thousand |
Other Assets | - | 388.49 Thousand | 394.83 Thousand | 366.4 Thousand | 348 Thousand | 380.23 Thousand |
Total Liabilities | 25.32 Million | 18.63 Million | 21.24 Million | 21.06 Million | 8.49 Million | 6.57 Million |
Total Current Liabilities | 10.95 Million | 9.44 Million | 10.38 Million | 10.02 Million | 6.88 Million | 6.45 Million |
Account Payables | 2000.00 | 17.36 Thousand | 3267.00 | 98.48 Thousand | 1743.00 | 15.4 Thousand |
Tax Payables | 196 Thousand | 952.23 Thousand | 703.59 Thousand | 1.51 Million | 989.72 Thousand | 692.84 Thousand |
Short Term Debt | 526 Thousand | 197.33 Thousand | 388.98 Thousand | 392.95 Thousand | 406.17 Thousand | - |
Deferred Revenue | - | -197.33 Thousand | -388.98 Thousand | -392.95 Thousand | -406.17 Thousand | - |
Other Current Liabilities | 10.43 Million | 9.42 Million | 10.38 Million | 9.92 Million | 6.88 Million | 6.44 Million |
Total Non Current Liabilities | 14.36 Million | 9.18 Million | 10.85 Million | 11.04 Million | 1.61 Million | 116.44 Thousand |
Long-Term Debt | 5.2 Million | 1.96 Million | 2.21 Million | 2.34 Million | 1.55 Million | - |
Deferred Revenue Non Current | -7.24 Million | -9.24 Million | -9.99 Million | -9.62 Million | -6.48 Million | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 7.24 Million | 9.24 Million | 9.99 Million | 9.62 Million | 6.48 Million | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 153.64 Million | 122.34 Million | 128.95 Million | 120.31 Million | 19.09 Million | 22.28 Million |
Stock Holders Equity | 153.64 Million | 122.34 Million | 128.76 Million | 120.12 Million | 18.92 Million | 18.88 Million |
Common Stock | 644 Thousand | 506.79 Thousand | 506.79 Thousand | 506.79 Thousand | 265.6 Thousand | 265.6 Thousand |
Retained Earnings | 29.12 Million | 123.86 Million | 125.22 Million | 128.55 Million | 20.62 Million | 19.95 Million |
Accumulated other comprehensive income | 103.02 Million | 3.82 Million | 7.83 Million | -5.12 Million | 1.54 Million | 1.43 Million |
Common Stock Equity | 153.64 Million | 122.34 Million | 128.76 Million | 120.12 Million | 18.92 Million | 18.88 Million |
Capital Lease Obligation | 5.73 Million | 1.96 Million | 2.21 Million | 2.34 Million | 1.55 Million | - |
Total Investments | 5.75 Million | 7.88 Million | 7.43 Million | 4.37 Million | 3.99 Million | 7.82 Million |
Total Debt | 5.73 Million | 2.16 Million | 2.6 Million | 2.74 Million | 1.95 Million | - |
Net Debt | -28 Million | -20.32 Million | -20.07 Million | -22.77 Million | -12.63 Million | -13.81 Million |
Breakdown | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 FY | 2022 Q2 | 2021 FY |
---|---|---|---|---|---|---|
Total Assets | 178.97 Million | 136.94 Million | 140.97 Million | 140.97 Million | 144.43 Million | 150.01 Million |
Total Current Assets | 42.28 Million | 36.66 Million | 28.86 Million | 28.86 Million | 24.92 Million | 29.17 Million |
Cash And Short Term Investments | 33.73 Million | 20.32 Million | 22.48 Million | 22.48 Million | 19.07 Million | 22.67 Million |
Cash and Cash Equivalents | 33.73 Million | 20.32 Million | 22.48 Million | 22.48 Million | 19.07 Million | 22.67 Million |
Short Term Investments | 1.2 Million | - | - | - | - | - |
Net Receivables | 5.09 Million | 8.43 Million | 412.23 Thousand | 412.23 Thousand | 5.84 Million | 357.97 Thousand |
Inventory | 3.12 Million | - | 1.00 | 1.00 | - | 1.00 |
Other Current Assets | 326.71 Thousand | -28.76 Million | -22.9 Million | -22.9 Million | -24.92 Million | -23.03 Million |
Total Non-Current Assets | 136.68 Million | 137.91 Million | 111.72 Million | 111.72 Million | 119.13 Million | 120.44 Million |
Net PPE | 6.2 Million | 5.04 Million | 2.71 Million | 2.71 Million | 2.88 Million | 2.92 Million |
Good Will And Intangible Assets | 122.85 Million | 125.65 Million | 172.03 Million | 172.03 Million | 183.18 Million | 184.04 Million |
Good Will | 90.07 Million | 70.65 Million | 70.9 Million | 70.9 Million | 74.54 Million | 73.96 Million |
Intangible Assets | 32.78 Million | 35.58 Million | 101.12 Million | 101.12 Million | 108.63 Million | 110.07 Million |
Long-Term Investments | 4.54 Million | 4.23 Million | 7.88 Million | 7.88 Million | 7.61 Million | 7.43 Million |
Tax Assets | 1.87 Million | 334.95 Thousand | 388.49 Thousand | 388.49 Thousand | 371.75 Thousand | 394.83 Thousand |
Other Non Current Assets | 1.2 Million | 2.64 Million | -71.29 Million | -71.29 Million | -74.91 Million | -74.35 Million |
Other Assets | - | -37.63 Million | 388.49 Thousand | 388.49 Thousand | 371.75 Thousand | 394.83 Thousand |
Total Liabilities | 25.32 Million | 18.27 Million | 18.63 Million | 18.63 Million | 18.46 Million | 21.24 Million |
Total Current Liabilities | 10.95 Million | 9.43 Million | 9.44 Million | 9.44 Million | 8.16 Million | 10.38 Million |
Account Payables | 2000.00 | 9.01 Million | 17.36 Thousand | 17.36 Thousand | 7.09 Million | 3267.00 |
Tax Payables | 196 Thousand | - | 952.23 Thousand | 952.23 Thousand | 806.05 Thousand | 703.59 Thousand |
Short Term Debt | 526 Thousand | 330.24 Thousand | 197.33 Thousand | 197.33 Thousand | 270.26 Thousand | 388.98 Thousand |
Deferred Revenue | - | 421 Thousand | -197.33 Thousand | -197.33 Thousand | -270.26 Thousand | -388.98 Thousand |
Other Current Liabilities | 10.43 Million | -330.24 Thousand | 9.42 Million | 9.42 Million | 1.07 Million | 10.38 Million |
Total Non Current Liabilities | 14.36 Million | 13.85 Million | 9.18 Million | 9.18 Million | 10.29 Million | 10.85 Million |
Long-Term Debt | 5.2 Million | 5.26 Million | 1.96 Million | 1.96 Million | 2.13 Million | 2.21 Million |
Deferred Revenue Non Current | -7.24 Million | -5.21 Million | -9.24 Million | -9.24 Million | -7.89 Million | -9.99 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 7.24 Million | 7.07 Million | 9.24 Million | 9.24 Million | 7.89 Million | 9.99 Million |
Other Liabilities | - | -5.02 Million | - | - | - | - |
Total Equity | 153.64 Million | 118.67 Million | 122.34 Million | 122.34 Million | 125.97 Million | 128.95 Million |
Stock Holders Equity | 153.64 Million | 118.67 Million | 122.34 Million | 122.34 Million | 125.97 Million | 128.76 Million |
Common Stock | 644 Thousand | 505.17 Thousand | 506.79 Thousand | 506.79 Thousand | 506.79 Thousand | 506.79 Thousand |
Retained Earnings | 29.12 Million | 122.51 Million | 123.86 Million | 123.86 Million | 121.8 Million | 125.22 Million |
Accumulated other comprehensive income | 103.02 Million | 520.08 Thousand | 3.82 Million | 3.82 Million | 8.53 Million | 7.83 Million |
Common Stock Equity | 153.64 Million | 118.67 Million | 122.34 Million | 122.34 Million | 125.97 Million | 128.76 Million |
Capital Lease Obligation | 5.73 Million | 4.12 Million | 1.96 Million | 1.96 Million | 2.13 Million | 2.21 Million |
Total Investments | 5.75 Million | 4.23 Million | 7.88 Million | 7.88 Million | 7.61 Million | 7.43 Million |
Total Debt | 5.73 Million | 4.45 Million | 2.16 Million | 2.16 Million | 2.4 Million | 2.6 Million |
Net Debt | -28 Million | -15.86 Million | -20.32 Million | -20.32 Million | -16.66 Million | -20.07 Million |
MEIL
NVRVF
BAFBF
THAFF
CMND
8188