GBp 280.0
(-2.44%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 149.52 Million | 217.6 Million | 319.48 Million | 292.21 Million | 297.95 Million | 275.62 Million |
Total Current Assets | 85.61 Million | 123.21 Million | 83.85 Million | 40.31 Million | 34.64 Million | 41.31 Million |
Cash And Short Term Investments | 59.74 Million | 36.75 Million | 48.46 Million | 11.44 Million | - | 2.4 Million |
Cash and Cash Equivalents | 58.11 Million | 36.75 Million | 48.46 Million | 11.44 Million | - | 2.4 Million |
Short Term Investments | 1.63 Million | - | - | - | - | - |
Net Receivables | 11.78 Million | 10.92 Million | 14.65 Million | 13.47 Million | 20.37 Million | 24.38 Million |
Inventory | - | 1.00 | 1.00 | - | - | 1.00 |
Other Current Assets | -71.53 Million | -47.68 Million | -63.11 Million | -24.92 Million | -20.37 Million | 14.52 Million |
Total Non-Current Assets | 63.9 Million | 93.96 Million | 234.89 Million | 249.21 Million | 260.62 Million | 233.34 Million |
Net PPE | 6.91 Million | 15.57 Million | 37.07 Million | 42.74 Million | 49.57 Million | 16.86 Million |
Good Will And Intangible Assets | 38.31 Million | 128.8 Million | 351.33 Million | 347.62 Million | 350.63 Million | 191.68 Million |
Good Will | 16.85 Million | 56.53 Million | 160.86 Million | 159.86 Million | 159.86 Million | 159.72 Million |
Intangible Assets | 21.46 Million | 72.27 Million | 190.46 Million | 187.75 Million | 190.76 Million | 31.96 Million |
Long-Term Investments | 16.52 Million | 6.11 Million | 7.35 Million | 20.96 Million | 22.28 Million | 24.79 Million |
Tax Assets | 166 Thousand | -132.48 Million | -182.33 Million | -177.94 Million | -176.82 Million | - |
Other Non Current Assets | 1.98 Million | 75.95 Million | 21.47 Million | 15.82 Million | 14.96 Million | -233.34 Million |
Other Assets | - | 431 Thousand | 733 Thousand | 2.68 Million | 2.68 Million | 959 Thousand |
Total Liabilities | 73.57 Million | 86.54 Million | 101.37 Million | 134.46 Million | 156.73 Million | 133.02 Million |
Total Current Liabilities | 62.84 Million | 76.56 Million | 73.5 Million | 88.4 Million | 75.9 Million | 83.73 Million |
Account Payables | 6.42 Million | 8.41 Million | 8.2 Million | 11.73 Million | 11.58 Million | 12.81 Million |
Tax Payables | 4.75 Million | 11.76 Million | 12.24 Million | 24.97 Million | 1.2 Million | 2.68 Million |
Short Term Debt | 26.39 Million | 4.66 Million | 8.44 Million | 10.55 Million | 10.37 Million | 10.45 Million |
Deferred Revenue | -3.19 Million | -4.66 Million | -8.44 Million | -10.55 Million | -10.37 Million | -10.45 Million |
Other Current Liabilities | 33.22 Million | 68.15 Million | 65.29 Million | 76.66 Million | 64.31 Million | 70.92 Million |
Total Non Current Liabilities | 10.73 Million | 31 Thousand | 2.93 Million | 16.65 Million | 46.15 Million | 41.15 Million |
Long-Term Debt | 5.08 Million | 31 Thousand | 2.93 Million | 13 Million | 41 Million | 41.15 Million |
Deferred Revenue Non Current | - | -75.63 Million | -73.25 Million | -83.85 Million | -72.4 Million | 38.96 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 5.64 Million | 73.62 Million | 71.18 Million | 85.68 Million | 75.75 Million | -41.15 Million |
Other Liabilities | - | 9.94 Million | 24.93 Million | 29.4 Million | 34.68 Million | 8.13 Million |
Total Equity | 75.94 Million | 131.05 Million | 218.11 Million | 157.75 Million | 141.21 Million | 142.59 Million |
Stock Holders Equity | 76.25 Million | 130.62 Million | 217.59 Million | 157.75 Million | 141.21 Million | 142.59 Million |
Common Stock | 210 Thousand | 210 Thousand | 210 Thousand | 210 Thousand | 208 Thousand | 208 Thousand |
Retained Earnings | 74.08 Million | 149.13 Million | 224.83 Million | 166.56 Million | 149.75 Million | 149.61 Million |
Accumulated other comprehensive income | 307.99 Thousand | -14.9 Million | -10.01 Million | -9.64 Million | -9.15 Million | -7.59 Million |
Common Stock Equity | 76.25 Million | 130.62 Million | 217.59 Million | 157.75 Million | 141.21 Million | 142.59 Million |
Capital Lease Obligation | 5.08 Million | 6.24 Million | 19.67 Million | 23.4 Million | 27.8 Million | - |
Total Investments | 18.15 Million | 6.11 Million | 7.35 Million | 20.96 Million | 22.28 Million | 24.79 Million |
Total Debt | 31.47 Million | 10.91 Million | 28.11 Million | 46.95 Million | 79.18 Million | 34.5 Million |
Net Debt | -26.63 Million | -25.84 Million | -20.34 Million | 35.51 Million | 79.18 Million | 32.09 Million |
Breakdown | 2024 Q2 | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 FY | 2022 Q4 |
---|---|---|---|---|---|---|
Total Assets | 170.53 Million | 149.52 Million | 149.52 Million | 141.93 Million | 217.6 Million | 217.6 Million |
Total Current Assets | 105.24 Million | 85.61 Million | 85.61 Million | 70.7 Million | 123.21 Million | 123.21 Million |
Cash And Short Term Investments | 76.44 Million | 59.74 Million | 59.74 Million | 38.45 Million | 36.75 Million | 36.75 Million |
Cash and Cash Equivalents | 71.16 Million | 58.11 Million | 58.11 Million | 36.3 Million | 36.75 Million | 36.75 Million |
Short Term Investments | 5.27 Million | 1.63 Million | 1.63 Million | 2.15 Million | - | - |
Net Receivables | 28.14 Million | 11.78 Million | 11.78 Million | 33.77 Million | 10.92 Million | 10.92 Million |
Inventory | - | - | - | - | 1.00 | 1.00 |
Other Current Assets | 654 Thousand | -71.53 Million | -71.53 Million | -72.22 Million | -47.68 Million | -47.68 Million |
Total Non-Current Assets | 65.29 Million | 63.9 Million | 63.9 Million | 59.24 Million | 93.96 Million | 93.96 Million |
Net PPE | 6.3 Million | 6.91 Million | 6.91 Million | 6.29 Million | 15.57 Million | 15.57 Million |
Good Will And Intangible Assets | 47.06 Million | 38.31 Million | 38.31 Million | 59.72 Million | 128.8 Million | 128.8 Million |
Good Will | 16.85 Million | 16.85 Million | 16.85 Million | 16.85 Million | 56.53 Million | 56.53 Million |
Intangible Assets | 30.21 Million | 21.46 Million | 21.46 Million | 42.86 Million | 72.27 Million | 72.27 Million |
Long-Term Investments | 9.74 Million | 16.52 Million | 16.52 Million | 20.32 Million | 6.11 Million | 6.11 Million |
Tax Assets | - | 166 Thousand | 166 Thousand | -27.31 Million | -132.48 Million | -132.48 Million |
Other Non Current Assets | 2.18 Million | 1.98 Million | 1.98 Million | 219 Thousand | 75.95 Million | 75.95 Million |
Other Assets | - | - | - | 11.98 Million | 431 Thousand | 431 Thousand |
Total Liabilities | 92.52 Million | 73.57 Million | 73.57 Million | 57.93 Million | 86.54 Million | 86.54 Million |
Total Current Liabilities | 81.24 Million | 62.84 Million | 62.84 Million | 43.22 Million | 76.56 Million | 76.56 Million |
Account Payables | 30.94 Million | 6.42 Million | 6.42 Million | 35.77 Million | 8.41 Million | 8.41 Million |
Tax Payables | - | 4.75 Million | 4.75 Million | 292 Thousand | 11.76 Million | 11.76 Million |
Short Term Debt | 42.36 Million | 26.39 Million | 26.39 Million | 3.17 Million | 4.66 Million | 4.66 Million |
Deferred Revenue | 2.07 Million | -3.19 Million | -3.19 Million | -3.17 Million | -4.66 Million | -4.66 Million |
Other Current Liabilities | 5.86 Million | 33.22 Million | 33.22 Million | 7.44 Million | 68.15 Million | 68.15 Million |
Total Non Current Liabilities | 11.27 Million | 10.73 Million | 10.73 Million | 32 Thousand | 31 Thousand | 31 Thousand |
Long-Term Debt | - | 5.08 Million | 5.08 Million | 32 Thousand | 31 Thousand | 31 Thousand |
Deferred Revenue Non Current | - | - | - | -49.52 Million | -75.63 Million | -75.63 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 10.39 Million | 5.64 Million | 5.64 Million | 46.97 Million | 73.62 Million | 73.62 Million |
Other Liabilities | - | - | - | 14.68 Million | 9.94 Million | 9.94 Million |
Total Equity | 78.01 Million | 75.94 Million | 75.94 Million | 83.99 Million | 131.05 Million | 131.05 Million |
Stock Holders Equity | 78.3 Million | 76.25 Million | 76.25 Million | 84.31 Million | 130.62 Million | 130.62 Million |
Common Stock | 210 Thousand | 210 Thousand | 210 Thousand | 210 Thousand | 210 Thousand | 210 Thousand |
Retained Earnings | 76.67 Million | 74.08 Million | 74.08 Million | 81.98 Million | 149.13 Million | 149.13 Million |
Accumulated other comprehensive income | 1.99 Million | 307.99 Thousand | 307.99 Thousand | 5.87 Million | -14.9 Million | -14.9 Million |
Common Stock Equity | 78.3 Million | 76.25 Million | 76.25 Million | 84.31 Million | 130.62 Million | 130.62 Million |
Capital Lease Obligation | 6.51 Million | 5.08 Million | 5.08 Million | 5.24 Million | 6.24 Million | 6.24 Million |
Total Investments | 15.01 Million | 18.15 Million | 18.15 Million | 22.47 Million | 6.11 Million | 6.11 Million |
Total Debt | 42.36 Million | 31.47 Million | 31.47 Million | 8.41 Million | 10.91 Million | 10.91 Million |
Net Debt | -28.8 Million | -26.63 Million | -26.63 Million | -27.88 Million | -25.84 Million | -25.84 Million |
2698
0696
SHAN
HOT
RCDO
0822