GBp 6.13
(28.95%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 8.39 Million | 9.73 Million | 10.75 Million | 12.74 Million | 9.62 Million | 6.72 Million |
Total Current Assets | 2.05 Million | 2.58 Million | 3.07 Million | 4.16 Million | 6.78 Million | 4.6 Million |
Cash And Short Term Investments | 740 Thousand | 1.14 Million | 1.98 Million | 3.11 Million | 5.08 Million | 3.56 Million |
Cash and Cash Equivalents | 740 Thousand | 693 Thousand | 1.54 Million | 2.71 Million | 4.8 Million | 3.3 Million |
Short Term Investments | - | 450 Thousand | 442 Thousand | 395 Thousand | 277 Thousand | 265 Thousand |
Net Receivables | 839 Thousand | 1.18 Million | 804 Thousand | 672 Thousand | 1.15 Million | 915 Thousand |
Inventory | 236 Thousand | 487 Thousand | 504 Thousand | 565 Thousand | 691 Thousand | 286 Thousand |
Other Current Assets | 238 Thousand | 955 Thousand | 221 Thousand | 208.99 Thousand | 128 Thousand | 749 Thousand |
Total Non-Current Assets | 6.34 Million | 7.15 Million | 7.68 Million | 8.58 Million | 2.84 Million | 2.12 Million |
Net PPE | 6.33 Million | 7.06 Million | 7.58 Million | 8.46 Million | 2.74 Million | 2.03 Million |
Good Will And Intangible Assets | 9000.00 | 88 Thousand | 106 Thousand | 119 Thousand | 99 Thousand | 94 Thousand |
Good Will | - | 69 Thousand | 69 Thousand | 69 Thousand | 69 Thousand | 69 Thousand |
Intangible Assets | 9000.00 | 19 Thousand | 37 Thousand | 50 Thousand | 30 Thousand | 25 Thousand |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | -1.00 | -7.15 Million | -7.68 Million | -8.58 Million | -2.84 Million | - |
Other Assets | 1.00 | - | - | - | - | - |
Total Liabilities | 4.1 Million | 4.2 Million | 3.84 Million | 3.91 Million | 1.92 Million | 1.65 Million |
Total Current Liabilities | 1.37 Million | 1.53 Million | 1.14 Million | 1.35 Million | 1.66 Million | 1.59 Million |
Account Payables | 625 Thousand | 1.07 Million | 702 Thousand | 906 Thousand | 1.35 Million | 1.33 Million |
Tax Payables | 91 Thousand | 65 Thousand | 62 Thousand | 62 Thousand | 80 Thousand | 53 Thousand |
Short Term Debt | 435 Thousand | 201 Thousand | 201 Thousand | 193 Thousand | 50 Thousand | 10 Thousand |
Deferred Revenue | 17 Thousand | - | - | - | - | 53 Thousand |
Other Current Liabilities | 294 Thousand | 257 Thousand | 242 Thousand | 252 Thousand | 260 Thousand | 193 Thousand |
Total Non Current Liabilities | 2.73 Million | 2.67 Million | 2.69 Million | 2.55 Million | 265 Thousand | 58 Thousand |
Long-Term Debt | 508 Thousand | 1.74 Million | 1.91 Million | 2.04 Million | 164 Thousand | 58 Thousand |
Deferred Revenue Non Current | 72 Thousand | 98 Thousand | 96 Thousand | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 50 Thousand | 830 Thousand | 788 Thousand | 513 Thousand | 101 Thousand | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 4.29 Million | 5.53 Million | 6.91 Million | 8.83 Million | 7.69 Million | 5.07 Million |
Stock Holders Equity | 4.29 Million | 5.53 Million | 6.91 Million | 8.83 Million | 7.69 Million | 5.07 Million |
Common Stock | 4.06 Million | 4.06 Million | 3.94 Million | 3.83 Million | 3.67 Million | 3.4 Million |
Retained Earnings | -19.31 Million | -18.2 Million | -16.01 Million | -13.21 Million | -11.96 Million | -10.92 Million |
Accumulated other comprehensive income | 304.99 Thousand | 425 Thousand | 130 Thousand | 15 Thousand | 2000.00 | -3.24 Million |
Common Stock Equity | 4.29 Million | 5.53 Million | 6.91 Million | 8.83 Million | 7.69 Million | 5.07 Million |
Capital Lease Obligation | 2.1 Million | 1.94 Million | 2.11 Million | 2.23 Million | 47 Thousand | 13 Thousand |
Total Investments | - | 450 Thousand | 442 Thousand | 395 Thousand | 277 Thousand | 265 Thousand |
Total Debt | 3.04 Million | 1.94 Million | 2.11 Million | 2.23 Million | 214 Thousand | 68 Thousand |
Net Debt | 2.3 Million | 1.25 Million | 569 Thousand | -476 Thousand | -4.59 Million | -3.23 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 7.87 Million | 7.87 Million | 8.39 Million | 8.39 Million | 8.39 Million | 8.89 Million |
Total Current Assets | 1.96 Million | 1.96 Million | 2.05 Million | 2.05 Million | 2.05 Million | 2.16 Million |
Cash And Short Term Investments | 732 Thousand | 732 Thousand | 740 Thousand | 740 Thousand | 740 Thousand | 933 Thousand |
Cash and Cash Equivalents | 732 Thousand | 732 Thousand | 740 Thousand | 740 Thousand | 740 Thousand | 701 Thousand |
Short Term Investments | - | - | - | - | - | 232 Thousand |
Net Receivables | 668 Thousand | 668 Thousand | 839 Thousand | 839 Thousand | 729 Thousand | 1.01 Million |
Inventory | 215 Thousand | 215 Thousand | 236 Thousand | 236 Thousand | 236 Thousand | 214 Thousand |
Other Current Assets | 345 Thousand | 345 Thousand | 238 Thousand | 238 Thousand | 348 Thousand | 232 Thousand |
Total Non-Current Assets | 5.91 Million | 5.91 Million | 6.34 Million | 6.34 Million | 6.34 Million | 6.73 Million |
Net PPE | 5.91 Million | 5.91 Million | 6.33 Million | 6.33 Million | 6.33 Million | 6.65 Million |
Good Will And Intangible Assets | 6000.00 | 6000.00 | 9000.00 | 9000.00 | 9000.00 | 82 Thousand |
Good Will | - | - | - | - | - | 69 Thousand |
Intangible Assets | 6000.00 | 6000.00 | 9000.00 | 9000.00 | 9000.00 | 13 Thousand |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | - | - | -1.00 | -1.00 | - | -6.73 Million |
Other Assets | - | - | 1.00 | 1.00 | - | - |
Total Liabilities | 3.81 Million | 3.81 Million | 4.1 Million | 4.1 Million | 4.1 Million | 4.07 Million |
Total Current Liabilities | 1.34 Million | 1.34 Million | 1.37 Million | 1.37 Million | 1.37 Million | 1.13 Million |
Account Payables | 882 Thousand | 882 Thousand | 625 Thousand | 919 Thousand | 625 Thousand | 710 Thousand |
Tax Payables | - | - | 91 Thousand | 91 Thousand | - | - |
Short Term Debt | 257 Thousand | 257 Thousand | 435 Thousand | 435 Thousand | 253 Thousand | 427 Thousand |
Deferred Revenue | 17 Thousand | - | 17 Thousand | 17 Thousand | - | -427 Thousand |
Other Current Liabilities | 185 Thousand | 202 Thousand | 294 Thousand | - | 493 Thousand | 427 Thousand |
Total Non Current Liabilities | 2.47 Million | 2.47 Million | 2.73 Million | 2.73 Million | 2.73 Million | 2.93 Million |
Long-Term Debt | 374 Thousand | 2.36 Million | 508 Thousand | 508 Thousand | 2.61 Million | 2.88 Million |
Deferred Revenue Non Current | 61 Thousand | - | 72 Thousand | 72 Thousand | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 50 Thousand | 111 Thousand | 50 Thousand | 50 Thousand | 122 Thousand | 50 Thousand |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 4.06 Million | 4.06 Million | 4.29 Million | 4.29 Million | 4.29 Million | 4.82 Million |
Stock Holders Equity | 4.06 Million | 4.06 Million | 4.29 Million | 4.29 Million | 4.29 Million | 4.82 Million |
Common Stock | 4.84 Million | 4.84 Million | 4.06 Million | 4.06 Million | 2.35 Million | 4.06 Million |
Retained Earnings | -20.27 Million | -20.27 Million | -19.31 Million | -19.31 Million | -19.31 Million | -18.81 Million |
Accumulated other comprehensive income | 275.99 Thousand | 275.99 Thousand | 304.99 Thousand | 304.99 Thousand | 2.01 Million | 331 Thousand |
Common Stock Equity | 4.06 Million | 4.06 Million | 4.29 Million | 4.29 Million | 4.29 Million | 4.82 Million |
Capital Lease Obligation | 2.17 Million | 2.17 Million | 2.1 Million | 2.1 Million | 2.28 Million | 2.34 Million |
Total Investments | - | - | - | - | - | 232 Thousand |
Total Debt | 631 Thousand | 2.62 Million | 3.04 Million | 3.04 Million | 2.86 Million | 3.31 Million |
Net Debt | -101 Thousand | 1.89 Million | 2.3 Million | 2.3 Million | 2.12 Million | 2.6 Million |
600586
600621
SIGN
6558
MANORG
0193