GBp 85.0
(-1.73%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 16.4 Million | 15.68 Million | 6.22 Million | 3.15 Million | 1.41 Million | 1.85 Million |
Total Current Assets | 6.55 Million | 5.24 Million | 2.74 Million | 2.87 Million | 1.15 Million | 1.56 Million |
Cash And Short Term Investments | 2.12 Million | 979 Thousand | 633 Thousand | 1.78 Million | 440 Thousand | 423 Thousand |
Cash and Cash Equivalents | 2.12 Million | 979 Thousand | 633 Thousand | 1.78 Million | 440 Thousand | 423 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 4.42 Million | 4.25 Million | 2.09 Million | 1.08 Million | 718 Thousand | 1.14 Million |
Inventory | 7000.00 | 11 Thousand | 12 Thousand | -142 Thousand | 1.00 | -1.14 Million |
Other Current Assets | 655.99 Thousand | 4.25 Million | 402 Thousand | 142 Thousand | 104.99 Thousand | 1.14 Million |
Total Non-Current Assets | 9.85 Million | 10.43 Million | 3.48 Million | 286 Thousand | 255 Thousand | 290 Thousand |
Net PPE | 250 Thousand | 303 Thousand | 270 Thousand | 112 Thousand | 81 Thousand | 116 Thousand |
Good Will And Intangible Assets | 9.48 Million | 9.88 Million | 2.96 Million | 174 Thousand | 174 Thousand | 174 Thousand |
Good Will | 5.44 Million | 4.2 Million | 1.94 Million | 174 Thousand | 174 Thousand | 174 Thousand |
Intangible Assets | 4.03 Million | 5.68 Million | 1.02 Million | 174 Thousand | 174 Thousand | - |
Long-Term Investments | -123 Thousand | 10.19 Million | - | - | - | - |
Tax Assets | 123 Thousand | 244 Thousand | 244 Thousand | - | - | - |
Other Non Current Assets | 123 Thousand | -10.19 Million | 1000.00 | -286 Thousand | -255 Thousand | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 7.91 Million | 7.34 Million | 3.43 Million | 967 Thousand | 535 Thousand | 793 Thousand |
Total Current Liabilities | 6.3 Million | 4.71 Million | 2.73 Million | 937 Thousand | 535 Thousand | 793 Thousand |
Account Payables | 1.85 Million | 1.28 Million | 378 Thousand | 402 Thousand | 232 Thousand | 221 Thousand |
Tax Payables | 262 Thousand | 271 Thousand | 80 Thousand | 330 Thousand | 175 Thousand | 284 Thousand |
Short Term Debt | 201 Thousand | 218 Thousand | 121 Thousand | 13 Thousand | - | - |
Deferred Revenue | - | - | - | - | - | - |
Other Current Liabilities | 4.24 Million | 3.21 Million | 2.23 Million | 522 Thousand | 303 Thousand | 572 Thousand |
Total Non Current Liabilities | 1.61 Million | 2.62 Million | 707 Thousand | 30 Thousand | - | - |
Long-Term Debt | 703 Thousand | 861 Thousand | 49 Thousand | 30 Thousand | - | - |
Deferred Revenue Non Current | -665 Thousand | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 665 Thousand | 1.76 Million | 658 Thousand | - | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 8.49 Million | 8.33 Million | 2.78 Million | 2.19 Million | 878 Thousand | 1.06 Million |
Stock Holders Equity | 8.49 Million | 8.33 Million | 2.78 Million | 2.19 Million | 878 Thousand | 1.06 Million |
Common Stock | 2.64 Million | 2.62 Million | 1.27 Million | 1.24 Million | 1.03 Million | 1.03 Million |
Retained Earnings | -4.12 Million | -4.17 Million | -3.47 Million | -3.86 Million | -4.03 Million | -3.86 Million |
Accumulated other comprehensive income | 3.46 Million | 3.38 Million | 3.36 Million | 3.35 Million | 3.34 Million | -214 Thousand |
Common Stock Equity | 8.49 Million | 8.33 Million | 2.78 Million | 2.19 Million | 878 Thousand | 1.06 Million |
Capital Lease Obligation | 78 Thousand | 110 Thousand | 103 Thousand | 43 Thousand | - | - |
Total Investments | -123 Thousand | 10.19 Million | - | - | - | - |
Total Debt | 904 Thousand | 1.07 Million | 170 Thousand | 43 Thousand | - | - |
Net Debt | -1.21 Million | 100 Thousand | -463 Thousand | -1.74 Million | -440 Thousand | -423 Thousand |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 15.36 Million | 15.36 Million | 16.4 Million | 16.4 Million | 16.4 Million | 14.53 Million |
Total Current Assets | 6.18 Million | 6.18 Million | 6.55 Million | 6.55 Million | 6.55 Million | 4.96 Million |
Cash And Short Term Investments | 1.51 Million | 1.51 Million | 2.12 Million | 2.12 Million | 2.12 Million | 650 Thousand |
Cash and Cash Equivalents | 1.51 Million | 1.51 Million | 2.12 Million | 2.12 Million | 2.12 Million | 650 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 4.66 Million | 4.66 Million | 4.42 Million | 4.42 Million | 3.76 Million | 4.3 Million |
Inventory | 3000.00 | 3000.00 | 7000.00 | 7000.00 | 7000.00 | 11 Thousand |
Other Current Assets | - | - | 655.99 Thousand | 655.99 Thousand | 655.99 Thousand | - |
Total Non-Current Assets | 9.18 Million | 9.18 Million | 9.85 Million | 9.85 Million | 9.85 Million | 9.57 Million |
Net PPE | 293 Thousand | 293 Thousand | 250 Thousand | 250 Thousand | 250 Thousand | 258 Thousand |
Good Will And Intangible Assets | 8.74 Million | 8.74 Million | 9.48 Million | 9.48 Million | 9.48 Million | 9.06 Million |
Good Will | 5.53 Million | 5.53 Million | 5.44 Million | 5.44 Million | 5.44 Million | 4.2 Million |
Intangible Assets | 3.21 Million | 3.21 Million | 4.03 Million | 4.03 Million | 4.03 Million | 4.85 Million |
Long-Term Investments | -143 Thousand | - | -123 Thousand | -123 Thousand | - | 9.32 Million |
Tax Assets | 143 Thousand | - | 123 Thousand | 123 Thousand | - | 244 Thousand |
Other Non Current Assets | 143 Thousand | 143 Thousand | 123 Thousand | 123 Thousand | 123 Thousand | -9.32 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 6.73 Million | 6.73 Million | 7.91 Million | 7.91 Million | 7.91 Million | 6.23 Million |
Total Current Liabilities | 5.34 Million | 5.34 Million | 6.3 Million | 6.3 Million | 6.3 Million | 4.58 Million |
Account Payables | 3.67 Million | 3.67 Million | 1.85 Million | 1.85 Million | 1.37 Million | 4.17 Million |
Tax Payables | 541 Thousand | - | 262 Thousand | 262 Thousand | - | 195 Thousand |
Short Term Debt | 188 Thousand | 188 Thousand | 201 Thousand | 201 Thousand | 161 Thousand | 211 Thousand |
Deferred Revenue | 541 Thousand | - | - | - | - | - |
Other Current Liabilities | 937 Thousand | 1.47 Million | 4.24 Million | 4.24 Million | 4.76 Million | 195 Thousand |
Total Non Current Liabilities | 1.39 Million | 1.39 Million | 1.61 Million | 1.61 Million | 1.61 Million | 1.64 Million |
Long-Term Debt | 585 Thousand | 608 Thousand | 703 Thousand | 703 Thousand | 703 Thousand | 780 Thousand |
Deferred Revenue Non Current | -759 Thousand | - | -665 Thousand | -665 Thousand | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 782 Thousand | 782 Thousand | 665 Thousand | 665 Thousand | 908 Thousand | 868 Thousand |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 8.63 Million | 8.63 Million | 8.49 Million | 8.49 Million | 8.49 Million | 8.3 Million |
Stock Holders Equity | 8.63 Million | 8.63 Million | 8.49 Million | 8.49 Million | 8.49 Million | 8.3 Million |
Common Stock | 2.66 Million | 2.66 Million | 2.64 Million | 2.64 Million | 2.64 Million | 2.64 Million |
Retained Earnings | -4.03 Million | -4.03 Million | -4.12 Million | -4.12 Million | -4.12 Million | -4.25 Million |
Accumulated other comprehensive income | -916.99 Thousand | -916.99 Thousand | 3.46 Million | 3.46 Million | -936 Thousand | 3.4 Million |
Common Stock Equity | 8.63 Million | 8.63 Million | 8.49 Million | 8.49 Million | 8.49 Million | 8.3 Million |
Capital Lease Obligation | 53 Thousand | 53 Thousand | 78 Thousand | 78 Thousand | 78 Thousand | 84 Thousand |
Total Investments | -143 Thousand | - | -123 Thousand | -123 Thousand | - | 9.32 Million |
Total Debt | 773 Thousand | 796 Thousand | 904 Thousand | 904 Thousand | 864 Thousand | 991 Thousand |
Net Debt | -745 Thousand | -722 Thousand | -1.21 Million | -1.21 Million | -1.25 Million | 341 Thousand |
002176
ITE
WMLLF
SILINV
UNITDCR
GFNORTEO