GBp 10.5
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 185.54 Million | 161.29 Million | 132.66 Million | 79.86 Million | 35.65 Million | 29.67 Million |
Total Current Assets | 33.07 Million | 28.95 Million | 48.74 Million | 28.1 Million | 4.28 Million | 3.56 Million |
Cash And Short Term Investments | 18.77 Million | 19.67 Million | 42.99 Million | 3.89 Million | 2 Million | 2.41 Million |
Cash and Cash Equivalents | 18.7 Million | 19.62 Million | 42.93 Million | 3.89 Million | 2 Million | 2.41 Million |
Short Term Investments | 72 Thousand | 52 Thousand | 65 Thousand | - | - | - |
Net Receivables | 7.83 Million | 7.44 Million | 4.44 Million | 23.14 Million | 2 Million | 600 Thousand |
Inventory | 6.26 Million | - | 1.00 | - | 1.00 | 1.00 |
Other Current Assets | 190.99 Thousand | -27.11 Million | -47.44 Million | -27.04 Million | -4 Million | 555.99 Thousand |
Total Non-Current Assets | 152.46 Million | 127.85 Million | 83.91 Million | 51.37 Million | 30.94 Million | 25.68 Million |
Net PPE | 4 Million | 4.38 Million | 3.66 Million | 3.75 Million | 1.32 Million | 148 Thousand |
Good Will And Intangible Assets | 146.4 Million | 179 Million | 123.12 Million | 71.02 Million | 43.39 Million | 25.53 Million |
Good Will | 62.88 Million | 55.53 Million | 42.87 Million | 23.4 Million | 14.18 Million | 14.74 Million |
Intangible Assets | 83.51 Million | 123.46 Million | 80.25 Million | 47.61 Million | 29.2 Million | 10.78 Million |
Long-Term Investments | -2.05 Million | 52 Thousand | 65 Thousand | -24.85 Million | 416 Thousand | 25.25 Million |
Tax Assets | 2.05 Million | 4.49 Million | -44.24 Million | 392 Thousand | 428 Thousand | 428 Thousand |
Other Non Current Assets | 2.05 Million | -60.08 Million | 1.3 Million | 1.06 Million | -14.61 Million | -25.68 Million |
Other Assets | - | 4.49 Million | - | 392 Thousand | 428 Thousand | 428 Thousand |
Total Liabilities | 124.64 Million | 87.32 Million | 55.76 Million | 29.71 Million | 7.45 Million | 4.53 Million |
Total Current Liabilities | 39.55 Million | 38.36 Million | 33.79 Million | 13.79 Million | 5.39 Million | 3.33 Million |
Account Payables | 2.79 Million | 2.97 Million | 789 Thousand | 1.09 Million | 863 Thousand | 263 Thousand |
Tax Payables | - | 1.28 Million | 1.58 Million | 1.88 Million | 263 Thousand | 515 Thousand |
Short Term Debt | 1.57 Million | 1.52 Million | 747 Thousand | 631 Thousand | 237 Thousand | - |
Deferred Revenue | -1.59 Million | -1.52 Million | -747 Thousand | -631 Thousand | -237 Thousand | - |
Other Current Liabilities | 36.78 Million | 35.39 Million | 33 Million | 12.69 Million | 4.53 Million | 3.06 Million |
Total Non Current Liabilities | 85.08 Million | 24.34 Million | 318 Thousand | 7.57 Million | 1.14 Million | 4.53 Million |
Long-Term Debt | 62.87 Million | 24.34 Million | 318 Thousand | 7.57 Million | 1.14 Million | 4000.00 |
Deferred Revenue Non Current | -34.03 Million | -58.65 Million | -52.1 Million | -18.86 Million | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 38.76 Million | 46.07 Million | 47.52 Million | 16.97 Million | - | -4000.00 |
Other Liabilities | - | 24.61 Million | 21.65 Million | 8.34 Million | 914 Thousand | -3.33 Million |
Total Equity | 60.89 Million | 73.96 Million | 76.89 Million | 50.15 Million | 28.2 Million | 25.14 Million |
Stock Holders Equity | 56.7 Million | 71.57 Million | 75.97 Million | 49.08 Million | 28.2 Million | 25.14 Million |
Common Stock | 10.84 Million | 10.84 Million | 10.84 Million | 10.84 Million | 10.84 Million | 7.74 Million |
Retained Earnings | -49.16 Million | -31.59 Million | -23.8 Million | -6.15 Million | 4.84 Million | 11.75 Million |
Accumulated other comprehensive income | 16.64 Million | 13.95 Million | 10.55 Million | -1.37 Million | -296 Thousand | -632 Thousand |
Common Stock Equity | 56.7 Million | 71.57 Million | 75.97 Million | 49.08 Million | 28.2 Million | 25.14 Million |
Capital Lease Obligation | 3.94 Million | 2.8 Million | 2.59 Million | 2.64 Million | 914 Thousand | 4000.00 |
Total Investments | 72 Thousand | 52 Thousand | 65 Thousand | -24.85 Million | 416 Thousand | 25.25 Million |
Total Debt | 64.45 Million | 28.67 Million | 3.66 Million | 10.85 Million | 2.29 Million | 4000.00 |
Net Debt | 45.75 Million | 9.05 Million | -39.27 Million | 6.95 Million | 291 Thousand | -2.4 Million |
Breakdown | 2024 Q2 | 2023 Q4 | 2023 FY | 2023 Q2 | 2022 FY | 2022 Q4 |
---|---|---|---|---|---|---|
Total Assets | 180.62 Million | 185.54 Million | 185.54 Million | 191.91 Million | 161.29 Million | 161.29 Million |
Total Current Assets | 26.02 Million | 33.07 Million | 33.07 Million | 34.55 Million | 28.95 Million | 28.95 Million |
Cash And Short Term Investments | 15.53 Million | 18.77 Million | 18.77 Million | 24.17 Million | 19.67 Million | 19.67 Million |
Cash and Cash Equivalents | 15.45 Million | 18.7 Million | 18.7 Million | 24.12 Million | 19.62 Million | 19.62 Million |
Short Term Investments | 72 Thousand | 72 Thousand | 72 Thousand | 49 Thousand | 52 Thousand | 52 Thousand |
Net Receivables | 10.49 Million | 7.83 Million | 8.02 Million | 10.38 Million | 7.44 Million | 7.44 Million |
Inventory | - | 6.26 Million | - | - | - | - |
Other Current Assets | -26.02 Million | 190.99 Thousand | -26.8 Million | -34.55 Million | -27.11 Million | -27.11 Million |
Total Non-Current Assets | 154.6 Million | 152.46 Million | 152.46 Million | 152.87 Million | 127.85 Million | 127.85 Million |
Net PPE | 3.38 Million | 4 Million | 4 Million | 4.21 Million | 4.38 Million | 4.38 Million |
Good Will And Intangible Assets | 149.14 Million | 146.4 Million | 146.4 Million | 211.18 Million | 179 Million | 179 Million |
Good Will | 65.9 Million | 62.88 Million | 62.88 Million | 62.52 Million | 55.53 Million | 55.53 Million |
Intangible Assets | 83.24 Million | 83.51 Million | 83.51 Million | 148.65 Million | 123.46 Million | 123.46 Million |
Long-Term Investments | -2.06 Million | -2.05 Million | -2.05 Million | 49 Thousand | 52 Thousand | 52 Thousand |
Tax Assets | 2.06 Million | 2.05 Million | 2.05 Million | 4.49 Million | 4.49 Million | 4.49 Million |
Other Non Current Assets | 2.06 Million | 2.05 Million | 2.05 Million | -67.07 Million | -60.08 Million | -60.08 Million |
Other Assets | - | - | - | 4.49 Million | 4.49 Million | 4.49 Million |
Total Liabilities | 124.71 Million | 124.64 Million | 124.64 Million | 127.11 Million | 87.32 Million | 87.32 Million |
Total Current Liabilities | 26.99 Million | 39.55 Million | 39.55 Million | 29.4 Million | 38.36 Million | 38.36 Million |
Account Payables | 9.36 Million | 2.79 Million | 2.79 Million | 12.43 Million | 2.97 Million | 2.97 Million |
Tax Payables | - | - | - | - | 1.28 Million | 1.28 Million |
Short Term Debt | - | 1.57 Million | 3.16 Million | - | 1.52 Million | 59 Thousand |
Deferred Revenue | - | 11.28 Million | -1.59 Million | - | -1.52 Million | -59 Thousand |
Other Current Liabilities | 17.62 Million | 35.19 Million | 35.19 Million | 16.97 Million | 35.39 Million | 35.39 Million |
Total Non Current Liabilities | 97.72 Million | 85.08 Million | 85.08 Million | 64.98 Million | 24.34 Million | 24.34 Million |
Long-Term Debt | 77.61 Million | 62.87 Million | 62.87 Million | 67.5 Million | 24.34 Million | 24.34 Million |
Deferred Revenue Non Current | -15.64 Million | 2.35 Million | -34.03 Million | -62.12 Million | -58.65 Million | -60.18 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 18.13 Million | 2.36 Million | 38.76 Million | 41.96 Million | 46.07 Million | 47.59 Million |
Other Liabilities | - | - | - | 32.72 Million | 24.61 Million | 24.61 Million |
Total Equity | 55.91 Million | 60.89 Million | 60.89 Million | 64.8 Million | 73.96 Million | 73.96 Million |
Stock Holders Equity | 50.9 Million | 56.7 Million | 56.7 Million | 62.16 Million | 71.57 Million | 71.57 Million |
Common Stock | 34.3 Million | 10.84 Million | 10.84 Million | 10.84 Million | 10.84 Million | 10.84 Million |
Retained Earnings | -56.01 Million | -49.16 Million | -49.16 Million | -42.13 Million | -31.59 Million | -31.59 Million |
Accumulated other comprehensive income | 17.69 Million | 16.64 Million | 16.64 Million | 15.08 Million | 13.95 Million | 13.95 Million |
Common Stock Equity | 50.9 Million | 56.7 Million | 56.7 Million | 62.16 Million | 71.57 Million | 71.57 Million |
Capital Lease Obligation | 1.98 Million | 3.94 Million | 2.35 Million | 3.98 Million | 2.8 Million | 2.8 Million |
Total Investments | 72 Thousand | 72 Thousand | 72 Thousand | 49 Thousand | 52 Thousand | 52 Thousand |
Total Debt | 77.61 Million | 64.45 Million | 68.4 Million | 67.5 Million | 28.67 Million | 27.14 Million |
Net Debt | 62.15 Million | 45.75 Million | 49.69 Million | 43.37 Million | 9.05 Million | 7.52 Million |
AV
NURI
PPL
9890
AMJLAND
STABL