GBp 252.5
(-2.13%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 35.75 Million | 15.3 Million | 11.75 Million | 10.28 Million | 8.64 Million | 7.85 Million |
Total Current Assets | 27.19 Million | 12.11 Million | 8.63 Million | 7.13 Million | 5.91 Million | 5.35 Million |
Cash And Short Term Investments | 8.11 Million | 533 Thousand | 1.09 Million | 1.25 Million | 725 Thousand | 485 Thousand |
Cash and Cash Equivalents | 8.11 Million | 533 Thousand | 1.09 Million | 1.25 Million | 725 Thousand | 485 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 12.21 Million | 8.13 Million | 5.04 Million | 4.2 Million | 3.92 Million | 3.22 Million |
Inventory | 6.86 Million | 3.45 Million | 1.6 Million | 1.67 Million | 1.27 Million | 1.65 Million |
Other Current Assets | 1.14 Million | 726 Thousand | 884 Thousand | 1.44 Million | 1.03 Million | 864.99 Thousand |
Total Non-Current Assets | 8.55 Million | 3.19 Million | 3.11 Million | 3.15 Million | 2.72 Million | 2.49 Million |
Net PPE | 1.58 Million | 504 Thousand | 565 Thousand | 619 Thousand | 287 Thousand | 138 Thousand |
Good Will And Intangible Assets | 6.74 Million | 2.64 Million | 2.51 Million | 2.48 Million | 2.39 Million | 2.31 Million |
Good Will | 4.05 Million | 1.34 Million | 1.34 Million | 1.34 Million | 1.34 Million | 1.34 Million |
Intangible Assets | 2.68 Million | 1.3 Million | 1.16 Million | 1.14 Million | 1.05 Million | 969 Thousand |
Long-Term Investments | 40 Thousand | 41 Thousand | 43 Thousand | 43 Thousand | 43 Thousand | 43 Thousand |
Tax Assets | 189 Thousand | -41 Thousand | -43 Thousand | -43 Thousand | -43 Thousand | -43 Thousand |
Other Non Current Assets | -1.00 | 41 Thousand | 43 Thousand | 43 Thousand | 43 Thousand | 43 Thousand |
Other Assets | 1.00 | - | - | - | - | - |
Total Liabilities | 23.01 Million | 13.16 Million | 10.55 Million | 9.54 Million | 8.46 Million | 7.84 Million |
Total Current Liabilities | 16.78 Million | 10.32 Million | 8.43 Million | 7.3 Million | 6.83 Million | 6.44 Million |
Account Payables | 4.36 Million | 5.79 Million | 3.49 Million | 3.33 Million | 3.21 Million | 2.91 Million |
Tax Payables | 1.92 Million | 618 Thousand | 863 Thousand | 909 Thousand | 559 Thousand | 600 Thousand |
Short Term Debt | 259 Thousand | 2.73 Million | 1.29 Million | 730 Thousand | 1.22 Million | 1 Million |
Deferred Revenue | 5.83 Million | 2.18 Million | 2.52 Million | 3.24 Million | 2.21 Million | 2.32 Million |
Other Current Liabilities | 6.33 Million | -396 Thousand | 1.11 Million | 1000.00 | 180 Thousand | 200 Thousand |
Total Non Current Liabilities | 6.22 Million | 2.84 Million | 2.12 Million | 2.23 Million | 1.62 Million | 1.4 Million |
Long-Term Debt | 163 Thousand | 265 Thousand | 865 Thousand | 922 Thousand | 634 Thousand | 576 Thousand |
Deferred Revenue Non Current | 2.84 Million | 2.3 Million | 947 Thousand | 957 Thousand | 671 Thousand | 499 Thousand |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 3.19 Million | 271 Thousand | 313 Thousand | 358 Thousand | 315 Thousand | 290 Thousand |
Other Liabilities | 1.00 | - | - | - | - | - |
Total Equity | 12.73 Million | 2.14 Million | 1.2 Million | 744 Thousand | 184 Thousand | 11 Thousand |
Stock Holders Equity | 12.73 Million | 2.14 Million | 1.2 Million | 744 Thousand | 184 Thousand | 11 Thousand |
Common Stock | 6.75 Million | 6.25 Million | 6.25 Million | 6.25 Million | 6.21 Million | 6.06 Million |
Retained Earnings | -2.28 Million | -5.27 Million | -6.22 Million | -6.68 Million | -6.99 Million | -6.05 Million |
Accumulated other comprehensive income | 5.68 Million | 5.68 Million | 5.68 Million | 5.68 Million | 5.68 Million | - |
Common Stock Equity | 12.73 Million | 2.14 Million | 1.2 Million | 744 Thousand | 184 Thousand | 11 Thousand |
Capital Lease Obligation | 756 Thousand | 346 Thousand | 382 Thousand | 493 Thousand | 152 Thousand | - |
Total Investments | 40 Thousand | 41 Thousand | 43 Thousand | 43 Thousand | 43 Thousand | 43 Thousand |
Total Debt | 1.17 Million | 3 Million | 2.16 Million | 1.65 Million | 1.86 Million | 1.57 Million |
Net Debt | -6.93 Million | 2.46 Million | 1.06 Million | 398 Thousand | 1.13 Million | 1.09 Million |
Breakdown | 2024 Q2 | 2023 Q4 | 2023 FY | 2023 Q2 | 2022 FY | 2022 Q4 |
---|---|---|---|---|---|---|
Total Assets | 36.41 Million | 35.75 Million | 35.75 Million | 35.6 Million | 15.3 Million | 15.3 Million |
Total Current Assets | 27.79 Million | 27.19 Million | 27.19 Million | 28.39 Million | 12.11 Million | 12.11 Million |
Cash And Short Term Investments | 12.9 Million | 8.11 Million | 8.11 Million | 11.3 Million | 533 Thousand | 533 Thousand |
Cash and Cash Equivalents | 12.9 Million | 8.11 Million | 8.11 Million | 11.3 Million | 533 Thousand | 533 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 8.36 Million | 12.21 Million | 12.21 Million | 9.63 Million | 8.13 Million | 8.13 Million |
Inventory | 6.52 Million | 6.86 Million | 6.86 Million | 7.46 Million | 3.45 Million | 3.45 Million |
Other Current Assets | - | 1.14 Million | 1.14 Million | - | 726 Thousand | 726 Thousand |
Total Non-Current Assets | 8.62 Million | 8.55 Million | 8.55 Million | 7.2 Million | 3.19 Million | 3.19 Million |
Net PPE | 1.53 Million | 1.58 Million | 1.58 Million | 1.58 Million | 504 Thousand | 504 Thousand |
Good Will And Intangible Assets | 6.78 Million | 6.74 Million | 6.74 Million | 5.57 Million | 2.64 Million | 2.64 Million |
Good Will | 4.05 Million | 4.05 Million | 4.05 Million | 3.58 Million | 1.34 Million | 1.34 Million |
Intangible Assets | 2.72 Million | 2.68 Million | 2.68 Million | 1.99 Million | 1.3 Million | 1.3 Million |
Long-Term Investments | 40 Thousand | 40 Thousand | 40 Thousand | 40 Thousand | 41 Thousand | 41 Thousand |
Tax Assets | 269 Thousand | 189 Thousand | 189 Thousand | -40 Thousand | -41 Thousand | -41 Thousand |
Other Non Current Assets | -1.00 | -1.00 | -1.00 | 40 Thousand | 41 Thousand | 41 Thousand |
Other Assets | 1.00 | 1.00 | 1.00 | - | - | - |
Total Liabilities | 21.14 Million | 23.01 Million | 23.01 Million | 24.7 Million | 13.16 Million | 13.16 Million |
Total Current Liabilities | 13.88 Million | 16.78 Million | 16.78 Million | 20.03 Million | 10.32 Million | 10.32 Million |
Account Payables | 5.5 Million | 9.92 Million | 4.36 Million | 8.32 Million | 5.79 Million | 2.35 Million |
Tax Payables | - | 1.92 Million | 1.92 Million | 414 Thousand | 618 Thousand | 618 Thousand |
Short Term Debt | 235 Thousand | 259 Thousand | 259 Thousand | 562 Thousand | 2.73 Million | 2.73 Million |
Deferred Revenue | 5.85 Million | 5.83 Million | 5.83 Million | 8.75 Million | 2.18 Million | 2.18 Million |
Other Current Liabilities | 2.29 Million | 778 Thousand | 6.33 Million | 2.39 Million | -396 Thousand | 3.04 Million |
Total Non Current Liabilities | 7.26 Million | 6.22 Million | 6.22 Million | 4.66 Million | 2.84 Million | 2.84 Million |
Long-Term Debt | 140 Thousand | 163 Thousand | 163 Thousand | 903 Thousand | 265 Thousand | 265 Thousand |
Deferred Revenue Non Current | 3.87 Million | 2.84 Million | 2.84 Million | 2.81 Million | 2.3 Million | 2.3 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 3.22 Million | 3.19 Million | 3.19 Million | 925 Thousand | 271 Thousand | 271 Thousand |
Other Liabilities | - | 1.00 | 1.00 | - | - | - |
Total Equity | 15.26 Million | 12.73 Million | 12.73 Million | 10.9 Million | 2.14 Million | 2.14 Million |
Stock Holders Equity | 15.26 Million | 12.73 Million | 12.73 Million | 10.9 Million | 2.14 Million | 2.14 Million |
Common Stock | 6.75 Million | 6.75 Million | 6.75 Million | 6.73 Million | 6.25 Million | 568 Thousand |
Retained Earnings | 248 Thousand | -2.28 Million | -2.28 Million | -3.85 Million | -5.27 Million | -5.27 Million |
Accumulated other comprehensive income | - | 5.68 Million | 5.68 Million | - | 5.68 Million | 5.68 Million |
Common Stock Equity | 15.26 Million | 12.73 Million | 12.73 Million | 10.9 Million | 2.14 Million | 2.14 Million |
Capital Lease Obligation | - | 756 Thousand | 756 Thousand | 848 Thousand | 346 Thousand | 346 Thousand |
Total Investments | 40 Thousand | 40 Thousand | 40 Thousand | 40 Thousand | 41 Thousand | 41 Thousand |
Total Debt | 375 Thousand | 1.17 Million | 1.17 Million | 1.46 Million | 3 Million | 3 Million |
Net Debt | -12.52 Million | -6.93 Million | -6.93 Million | -9.83 Million | 2.46 Million | 2.46 Million |
071050
SCNI
MNPR3
GEO
NEP
SGIOF