GBp 0.08
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 7.23 Million | 6.55 Million | 5.17 Million | 468.00 | 10.21 Thousand | 5.19 Million |
Total Current Assets | 2.28 Million | 1.25 Million | 174.73 Thousand | 491.81 Thousand | 423.3 Thousand | 1.36 Million |
Cash And Short Term Investments | 1.87 Million | 234.99 Thousand | 57.45 Thousand | 468.00 | 162.00 | 457.08 Thousand |
Cash and Cash Equivalents | 1.87 Million | 234.99 Thousand | 57.45 Thousand | 468.00 | 162.00 | 457.08 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 404.73 Thousand | 894.39 Thousand | 86.66 Thousand | - | - | - |
Inventory | -120.96 Thousand | - | - | - | - | - |
Other Current Assets | 120.96 Thousand | 129.15 Thousand | 30.6 Thousand | -468.00 | -162.00 | 912.48 Thousand |
Total Non-Current Assets | 4.95 Million | 5.29 Million | 4.99 Million | 4.32 Million | 4.38 Million | 3.82 Million |
Net PPE | 536.23 Thousand | 725.09 Thousand | 859.65 Thousand | 551.5 Thousand | 650.15 Thousand | 748.14 Thousand |
Good Will And Intangible Assets | 4.41 Million | 4.57 Million | 4.13 Million | 3.76 Million | 3.52 Million | 3.07 Million |
Good Will | - | - | - | -1000.00 | 503.00 | 670.00 |
Intangible Assets | 4.41 Million | 4.57 Million | 4.13 Million | 3.77 Million | 3.52 Million | 3.07 Million |
Long-Term Investments | - | - | 301.5 Thousand | 301.55 Thousand | - | 301.55 Thousand |
Tax Assets | - | - | - | -301.55 Thousand | - | 3.02 Million |
Other Non Current Assets | -1.00 | -5.29 Million | -5.3 Million | 1000.00 | 200 Thousand | -3.32 Million |
Other Assets | - | - | 1.00 | -4.81 Million | -4.79 Million | - |
Total Liabilities | 2.86 Million | 1.16 Million | 2.35 Million | 2.14 Million | 1.91 Million | 815.06 Thousand |
Total Current Liabilities | 564.86 Thousand | 640.22 Thousand | 1.15 Million | 374.37 Thousand | 341.17 Thousand | 293.76 Thousand |
Account Payables | 91.72 Thousand | 204.35 Thousand | 234.62 Thousand | 122.33 Thousand | 127.51 Thousand | 47.56 Thousand |
Tax Payables | - | - | - | 72.32 Thousand | 57.69 Thousand | 54.68 Thousand |
Short Term Debt | 207.95 Thousand | 143.18 Thousand | 764.84 Thousand | 507.83 Thousand | 291.19 Thousand | 93 Thousand |
Deferred Revenue | - | - | -234.62 Thousand | -2.03 Million | - | -93 Thousand |
Other Current Liabilities | 265.18 Thousand | 292.68 Thousand | 385.64 Thousand | 1.77 Million | -77.53 Thousand | 246.19 Thousand |
Total Non Current Liabilities | 2.29 Million | 525.9 Thousand | 1.2 Million | 988.5 Thousand | 607.97 Thousand | 521.3 Thousand |
Long-Term Debt | 2.24 Million | 185.39 Thousand | 880.67 Thousand | 919.81 Thousand | 537.58 Thousand | 500 Thousand |
Deferred Revenue Non Current | 16.06 Thousand | 24.02 Thousand | 10.62 Thousand | 12.5 Thousand | 15 Thousand | 158.28 Thousand |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 33.17 Thousand | 30.04 Thousand | 53.58 Thousand | 50 Thousand | 50 Thousand | -150 Thousand |
Other Liabilities | - | 1.00 | 1.00 | 782.37 Thousand | 966.25 Thousand | - |
Total Equity | 4.37 Million | 5.39 Million | 2.82 Million | -2.14 Million | -1.9 Million | 4.37 Million |
Stock Holders Equity | 4.37 Million | 5.39 Million | 2.82 Million | -2.14 Million | -1.9 Million | 4.37 Million |
Common Stock | 9.31 Million | 8.84 Million | 2.02 Million | 202.61 Thousand | 8.97 Million | 12.61 Thousand |
Retained Earnings | -10.26 Million | -46.17 Million | -35.71 Million | -36.58 Million | -36.29 Million | 2.67 Million |
Accumulated other comprehensive income | -26.66 Million | 9.12 Million | 8.78 Million | 8.78 Million | - | - |
Common Stock Equity | 4.37 Million | 5.39 Million | 2.82 Million | -2.14 Million | -1.9 Million | 4.37 Million |
Capital Lease Obligation | 380.12 Thousand | 286.44 Thousand | 256.8 Thousand | - | - | - |
Total Investments | - | - | 301.5 Thousand | 301.55 Thousand | - | 301.55 Thousand |
Total Debt | 2.45 Million | 615.02 Thousand | 1.9 Million | 507.83 Thousand | 291.19 Thousand | 500 Thousand |
Net Debt | 574.45 Thousand | 380.03 Thousand | 1.84 Million | 507.36 Thousand | 291.03 Thousand | 42.91 Thousand |
Breakdown | 2024 Q2 | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 FY |
---|---|---|---|---|---|---|
Total Assets | 6.12 Million | 7.23 Million | 7.23 Million | 5.78 Million | 6.55 Million | 6.55 Million |
Total Current Assets | 1.25 Million | 2.28 Million | 2.28 Million | 578.29 Thousand | 1.25 Million | 1.25 Million |
Cash And Short Term Investments | 818.46 Thousand | 1.87 Million | 1.87 Million | 159.95 Thousand | 234.99 Thousand | 234.99 Thousand |
Cash and Cash Equivalents | 818.46 Thousand | 1.87 Million | 1.87 Million | 159.95 Thousand | 234.99 Thousand | 234.99 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 2166.00 | 404.73 Thousand | 283.76 Thousand | 348.52 Thousand | 894.39 Thousand | 894.39 Thousand |
Inventory | 61.01 Thousand | -120.96 Thousand | - | - | - | - |
Other Current Assets | 372.67 Thousand | 120.96 Thousand | 120.96 Thousand | 69.81 Thousand | 129.15 Thousand | 129.15 Thousand |
Total Non-Current Assets | 4.86 Million | 4.95 Million | 4.95 Million | 5.21 Million | 5.29 Million | 5.29 Million |
Net PPE | 583.84 Thousand | 536.23 Thousand | 536.23 Thousand | 748.9 Thousand | 725.09 Thousand | 725.09 Thousand |
Good Will And Intangible Assets | 4.28 Million | 4.41 Million | 4.41 Million | 4.46 Million | 4.57 Million | 4.57 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 4.28 Million | 4.41 Million | 4.41 Million | 4.46 Million | 4.57 Million | 4.57 Million |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | - | -1.00 | -1.00 | -5.21 Million | -5.29 Million | -5.29 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 3.11 Million | 2.86 Million | 2.86 Million | 1.18 Million | 1.16 Million | 1.16 Million |
Total Current Liabilities | 766.56 Thousand | 564.86 Thousand | 564.86 Thousand | 667.87 Thousand | 640.22 Thousand | 640.22 Thousand |
Account Payables | 254.79 Thousand | 91.72 Thousand | 91.72 Thousand | 190.96 Thousand | 204.35 Thousand | 204.35 Thousand |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 97.67 Thousand | 207.95 Thousand | 207.95 Thousand | 162.22 Thousand | 143.18 Thousand | 143.18 Thousand |
Deferred Revenue | 383.47 Thousand | - | - | - | - | - |
Other Current Liabilities | 30.62 Thousand | 265.18 Thousand | 265.18 Thousand | 314.68 Thousand | 292.68 Thousand | 292.68 Thousand |
Total Non Current Liabilities | 2.35 Million | 2.29 Million | 2.29 Million | 521.05 Thousand | 525.9 Thousand | 525.9 Thousand |
Long-Term Debt | 2.02 Million | 2.24 Million | 2.24 Million | 140.44 Thousand | 185.39 Thousand | 185.39 Thousand |
Deferred Revenue Non Current | - | 16.06 Thousand | 16.06 Thousand | 20.04 Thousand | 24.02 Thousand | 24.02 Thousand |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 326.96 Thousand | 33.17 Thousand | 33.17 Thousand | 51.61 Thousand | 30.04 Thousand | 30.04 Thousand |
Other Liabilities | - | - | - | 1.00 | 1.00 | 1.00 |
Total Equity | 3 Million | 4.37 Million | 4.37 Million | 4.6 Million | 5.39 Million | 5.39 Million |
Stock Holders Equity | 3 Million | 4.37 Million | 4.37 Million | 4.6 Million | 5.39 Million | 5.39 Million |
Common Stock | 9.39 Million | 9.31 Million | 9.31 Million | 9.2 Million | 8.84 Million | 8.84 Million |
Retained Earnings | -13.31 Million | -10.26 Million | -10.26 Million | -48.08 Million | -46.17 Million | -46.17 Million |
Accumulated other comprehensive income | -25.73 Million | -26.66 Million | 10.47 Million | 9.68 Million | 9.12 Million | 9.12 Million |
Common Stock Equity | 3 Million | 4.37 Million | 4.37 Million | 4.6 Million | 5.39 Million | 5.39 Million |
Capital Lease Obligation | 355.83 Thousand | 380.12 Thousand | 380.12 Thousand | 328.99 Thousand | 286.44 Thousand | 286.44 Thousand |
Total Investments | - | - | - | - | - | - |
Total Debt | 2.12 Million | 2.45 Million | 2.45 Million | 631.66 Thousand | 615.02 Thousand | 615.02 Thousand |
Net Debt | 1.3 Million | 574.45 Thousand | 574.45 Thousand | 471.7 Thousand | 380.03 Thousand | 380.03 Thousand |
TOKYOPLAST
TNTELE
AERPACE
MBAX
PDFI
IVCPW