GBp 16.25
(-5.8%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 76.6 Million | 75.33 Million | 100.6 Million | 92.46 Million | 88.26 Million | 49.74 Million |
Total Current Assets | 37.9 Million | 33.68 Million | 61.16 Million | 59.47 Million | 86.09 Million | 48.51 Million |
Cash And Short Term Investments | 18.5 Million | 13.09 Million | 43.53 Million | 45.09 Million | 81.04 Million | 44.58 Million |
Cash and Cash Equivalents | 3 Million | 13.09 Million | 43.53 Million | 45.09 Million | 81.04 Million | 44.58 Million |
Short Term Investments | 15.5 Million | - | - | - | - | - |
Net Receivables | 11.3 Million | 10.17 Million | 8.75 Million | 7.33 Million | 4.07 Million | 3.31 Million |
Inventory | 8.1 Million | 9.32 Million | 8.5 Million | 6.81 Million | 727.15 Thousand | 302.47 Thousand |
Other Current Assets | 2.69 Million | 1.09 Million | 370 Thousand | 233 Thousand | 240.54 Thousand | 305.59 Thousand |
Total Non-Current Assets | 38.69 Million | 41.65 Million | 39.44 Million | 32.99 Million | 2.16 Million | 1.23 Million |
Net PPE | 9.1 Million | 10.18 Million | 8.6 Million | 3.37 Million | 1.29 Million | 906.25 Thousand |
Good Will And Intangible Assets | 26.2 Million | 47.2 Million | 45.81 Million | 46.79 Million | 865.24 Thousand | 307.81 Thousand |
Good Will | 19.1 Million | 19.56 Million | 18.56 Million | 18.26 Million | - | - |
Intangible Assets | 7.1 Million | 27.64 Million | 27.25 Million | 28.53 Million | 865.24 Thousand | 307.81 Thousand |
Long-Term Investments | 2.1 Million | 2.27 Million | 1.87 Million | 612 Thousand | 8400.00 | 19.25 Thousand |
Tax Assets | 1.1 Million | 1.54 Million | 1.7 Million | 474 Thousand | 2.04 Million | 1.21 Million |
Other Non Current Assets | 199.99 Thousand | -19.56 Million | -18.56 Million | -18.26 Million | -2.04 Million | -1.21 Million |
Other Assets | 1.00 | - | 1.00 | - | - | - |
Total Liabilities | 16.8 Million | 25.93 Million | 27.29 Million | 29.65 Million | 5.6 Million | 2.03 Million |
Total Current Liabilities | 9.9 Million | 17.48 Million | 19.73 Million | 18.02 Million | 5.05 Million | 1.64 Million |
Account Payables | 5.7 Million | 4.27 Million | 3.53 Million | 2.45 Million | 923.31 Thousand | 739.01 Thousand |
Tax Payables | 500 Thousand | 1.06 Million | 470 Thousand | 161 Thousand | 713.13 Thousand | - |
Short Term Debt | 3.1 Million | 4.02 Million | 5.38 Million | 5.81 Million | 173.19 Thousand | 40.59 Thousand |
Deferred Revenue | - | - | - | 161 Thousand | - | 79.64 Thousand |
Other Current Liabilities | 1.1 Million | 9.17 Million | 10.81 Million | 9.59 Million | 3.95 Million | 780.95 Thousand |
Total Non Current Liabilities | 6.9 Million | 8.45 Million | 7.55 Million | 11.63 Million | 543.89 Thousand | 392.89 Thousand |
Long-Term Debt | 5.2 Million | 4.89 Million | 3.78 Million | 5.15 Million | 357.32 Thousand | 349.66 Thousand |
Deferred Revenue Non Current | - | 1.17 Million | 1.38 Million | 2.31 Million | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 300 Thousand | 384 Thousand | 593 Thousand | 2.16 Million | -357.32 Thousand | -349.66 Thousand |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 59.8 Million | 49.4 Million | 73.31 Million | 62.8 Million | 82.66 Million | 47.71 Million |
Stock Holders Equity | 59.8 Million | 49.4 Million | 73.31 Million | 62.8 Million | 82.66 Million | 47.71 Million |
Common Stock | 400 Thousand | 182 Thousand | 181 Thousand | 158 Thousand | 150.37 Thousand | 120.49 Thousand |
Retained Earnings | -130.8 Million | -109.09 Million | -82.15 Million | -57.56 Million | -37.24 Million | -21.33 Million |
Accumulated other comprehensive income | 9.3 Million | 8.79 Million | 5.84 Million | 4.94 Million | 4.64 Million | 3.09 Million |
Common Stock Equity | 59.8 Million | 49.4 Million | 73.31 Million | 62.8 Million | 82.66 Million | 47.71 Million |
Capital Lease Obligation | 1.4 Million | 1.17 Million | 1.38 Million | 1.38 Million | 186.57 Thousand | 43.23 Thousand |
Total Investments | 17.6 Million | 2.27 Million | 1.87 Million | 612 Thousand | 8400.00 | 19.25 Thousand |
Total Debt | 8.3 Million | 10.09 Million | 10.55 Million | 12.35 Million | 717.08 Thousand | 433.48 Thousand |
Net Debt | 5.3 Million | -3 Million | -32.97 Million | -32.73 Million | -80.33 Million | -44.15 Million |
Breakdown | 2024 Q2 | 2023 Q4 | 2023 FY | 2023 Q2 | 2022 FY | 2022 Q4 |
---|---|---|---|---|---|---|
Total Assets | 69.3 Million | 76.6 Million | 76.6 Million | 88.7 Million | 75.33 Million | 75.33 Million |
Total Current Assets | 32.1 Million | 37.9 Million | 37.9 Million | 49.1 Million | 33.68 Million | 33.68 Million |
Cash And Short Term Investments | 9.8 Million | 18.5 Million | 18.5 Million | 26.5 Million | 13.09 Million | 13.09 Million |
Cash and Cash Equivalents | 9.8 Million | 3 Million | 3 Million | 11.5 Million | 13.09 Million | 13.09 Million |
Short Term Investments | - | 15.5 Million | 15.5 Million | 15 Million | - | - |
Net Receivables | 9.9 Million | 11.3 Million | 11.3 Million | 14.6 Million | 10.17 Million | 10.17 Million |
Inventory | 8.5 Million | 8.1 Million | 8.1 Million | 8 Million | 9.32 Million | 9.32 Million |
Other Current Assets | 3.9 Million | 700 Thousand | 2.69 Million | 6.3 Million | 1.09 Million | 1.09 Million |
Total Non-Current Assets | 37.2 Million | 38.69 Million | 38.69 Million | 39.6 Million | 41.65 Million | 41.65 Million |
Net PPE | 8.5 Million | 9.1 Million | 9.1 Million | 9.7 Million | 10.18 Million | 10.18 Million |
Good Will And Intangible Assets | 25.2 Million | 26.2 Million | 26.2 Million | 45.3 Million | 47.2 Million | 47.2 Million |
Good Will | 18.7 Million | 19.1 Million | 19.1 Million | 19 Million | 19.56 Million | 19.56 Million |
Intangible Assets | 6.5 Million | 7.1 Million | 7.1 Million | 26.3 Million | 27.64 Million | 27.64 Million |
Long-Term Investments | 2.1 Million | 2.1 Million | 2.1 Million | 2.2 Million | 2.27 Million | 2.27 Million |
Tax Assets | 1.2 Million | 1.1 Million | 1.1 Million | 1.4 Million | 1.54 Million | 1.54 Million |
Other Non Current Assets | 200 Thousand | 199.99 Thousand | 199.99 Thousand | -19 Million | -19.56 Million | -19.56 Million |
Other Assets | - | 1.00 | 1.00 | - | - | - |
Total Liabilities | 21.9 Million | 16.8 Million | 16.8 Million | 19.7 Million | 25.93 Million | 25.93 Million |
Total Current Liabilities | 9.9 Million | 9.9 Million | 9.9 Million | 11.9 Million | 17.48 Million | 17.48 Million |
Account Payables | 5.4 Million | 5.7 Million | 5.7 Million | 7.5 Million | 4.27 Million | 9 Million |
Tax Payables | - | 500 Thousand | 500 Thousand | - | 1.06 Million | 1.06 Million |
Short Term Debt | 3.5 Million | 3.1 Million | 3.1 Million | 3.6 Million | 4.02 Million | 4.02 Million |
Deferred Revenue | - | - | - | - | - | - |
Other Current Liabilities | 1 Million | 1.1 Million | 1.1 Million | 800 Thousand | 9.17 Million | 4.45 Million |
Total Non Current Liabilities | 12 Million | 6.9 Million | 6.9 Million | 7.79 Million | 8.45 Million | 8.45 Million |
Long-Term Debt | 10.7 Million | 5.2 Million | 5.2 Million | 5.6 Million | 4.89 Million | 4.89 Million |
Deferred Revenue Non Current | -1 Million | - | - | -1.00 | 1.17 Million | 1.17 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 1.3 Million | 300 Thousand | 300 Thousand | 500 Thousand | 384 Thousand | 384 Thousand |
Other Liabilities | - | - | - | 1.00 | - | - |
Total Equity | 47.4 Million | 59.8 Million | 59.8 Million | 69 Million | 49.4 Million | 49.4 Million |
Stock Holders Equity | 47.4 Million | 59.8 Million | 59.8 Million | 69 Million | 49.4 Million | 49.4 Million |
Common Stock | 400 Thousand | 400 Thousand | 400 Thousand | 400 Thousand | 182 Thousand | 182 Thousand |
Retained Earnings | -156.7 Million | -130.8 Million | -130.8 Million | -120.7 Million | -109.09 Million | -109.09 Million |
Accumulated other comprehensive income | 22.79 Million | 9.3 Million | 9.3 Million | 8.4 Million | 8.79 Million | 8.79 Million |
Common Stock Equity | 47.4 Million | 59.8 Million | 59.8 Million | 69 Million | 49.4 Million | 49.4 Million |
Capital Lease Obligation | - | 1.4 Million | 1.4 Million | - | 1.17 Million | 1.17 Million |
Total Investments | 2.1 Million | 17.6 Million | 17.6 Million | 17.2 Million | 2.27 Million | 2.27 Million |
Total Debt | 14.2 Million | 8.3 Million | 8.3 Million | 9.2 Million | 10.09 Million | 10.09 Million |
Net Debt | 4.4 Million | 5.3 Million | 5.3 Million | -2.3 Million | -3 Million | -3 Million |
2208
AAF
3858
CLH
POLR
8431