GBp 101.5
(-0.98%)
Breakdown | 2022 | 2021 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 126.13 Million | 121.34 Million | 123.3 Million | 122.29 Million | 112.27 Million | 45.21 Million |
Total Current Assets | 37.36 Million | 32.22 Million | 34.06 Million | 29.77 Million | 23.31 Million | 36.68 Million |
Cash And Short Term Investments | 16.68 Million | 13.21 Million | 9.71 Million | 10.06 Million | 5.28 Million | 7.89 Million |
Cash and Cash Equivalents | 16.68 Million | 13.21 Million | 9.71 Million | 10.06 Million | 5.28 Million | 7.89 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 15.76 Million | 13.81 Million | - | 22 Million | 10.69 Million | - |
Inventory | 2.63 Million | 2.94 Million | 3.89 Million | 3.6 Million | 2.46 Million | 1.98 Million |
Other Current Assets | 2.28 Million | 2.25 Million | 20.45 Million | 16.11 Million | 15.56 Million | - |
Total Non-Current Assets | 88.76 Million | 89.11 Million | 89.23 Million | 92.51 Million | 88.95 Million | 8.53 Million |
Net PPE | 8.29 Million | 8.57 Million | 7.93 Million | 8.63 Million | 9.16 Million | 7.07 Million |
Good Will And Intangible Assets | 127.8 Million | 128.76 Million | 76.12 Million | 77.13 Million | 71.47 Million | 1.45 Million |
Good Will | 52.77 Million | 52.77 Million | 52.3 Million | 52.3 Million | 49.2 Million | 1.45 Million |
Intangible Assets | 75.03 Million | 75.98 Million | 23.82 Million | 24.83 Million | 22.26 Million | - |
Long-Term Investments | 4.44 Million | 4.55 Million | - | 1.97 Million | 2.05 Million | - |
Tax Assets | -52.77 Million | 33.62 Million | 808 Thousand | 1.3 Million | 1.4 Million | - |
Other Non Current Assets | -51.77 Million | -52.77 Million | 4.37 Million | 3.46 Million | 4.86 Million | -8.53 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 52.51 Million | 49.79 Million | 66.11 Million | 66.23 Million | 57.65 Million | 32.68 Million |
Total Current Liabilities | 30 Million | 26.49 Million | 32.03 Million | 28.62 Million | 21.95 Million | 18.28 Million |
Account Payables | 4.63 Million | 4.06 Million | 29.06 Million | 3.02 Million | 2.52 Million | 5.6 Million |
Tax Payables | 1.96 Million | - | 4.79 Million | 4.79 Million | 1.67 Million | - |
Short Term Debt | 821 Thousand | 717 Thousand | 3.23 Million | 3.23 Million | 3.56 Million | - |
Deferred Revenue | 16.82 Million | 15.31 Million | -3.23 Million | -3.23 Million | -3.56 Million | - |
Other Current Liabilities | 7.72 Million | 6.39 Million | 2.96 Million | 25.6 Million | 19.43 Million | 12.68 Million |
Total Non Current Liabilities | 22.51 Million | 23.29 Million | 34.08 Million | 37.6 Million | 35.7 Million | 589 Thousand |
Long-Term Debt | 926 Thousand | 12.22 Million | 15.71 Million | 15.71 Million | 15.25 Million | 589 Thousand |
Deferred Revenue Non Current | 16.46 Million | 16.14 Million | -15.71 Million | 32.9 Million | 31.01 Million | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 282.99 Thousand | -10.07 Million | 29.35 Million | -15.12 Million | -14.21 Million | -589 Thousand |
Other Liabilities | 1.00 | 1.00 | - | - | - | 13.81 Million |
Total Equity | 73.46 Million | 71.54 Million | 57.18 Million | 56.06 Million | 54.61 Million | 8.69 Million |
Stock Holders Equity | 73.46 Million | 71.54 Million | 57.18 Million | 56.06 Million | 54.61 Million | 8.69 Million |
Common Stock | 116 Thousand | 116 Thousand | 102 Thousand | 44 Thousand | 44 Thousand | 301 Thousand |
Retained Earnings | 55.72 Million | 53.8 Million | 57.08 Million | 848 Thousand | -600 Thousand | 8.39 Million |
Accumulated other comprehensive income | - | - | - | - | - | - |
Common Stock Equity | 73.46 Million | 71.54 Million | 57.18 Million | 56.06 Million | 54.61 Million | 8.69 Million |
Capital Lease Obligation | 926 Thousand | 994 Thousand | 1.36 Million | 1.36 Million | 1.75 Million | - |
Total Investments | 4.44 Million | 4.55 Million | 1.77 Million | 1.97 Million | 2.05 Million | - |
Total Debt | 1.74 Million | 1.71 Million | 18.94 Million | 18.94 Million | 18.81 Million | - |
Net Debt | -14.93 Million | -11.49 Million | 9.22 Million | 8.88 Million | 13.53 Million | -7.89 Million |
Breakdown | 2023 Q2 | 2022 FY | 2022 Q4 | 2021 FY | 2020 FY | 2020 Q4 |
---|---|---|---|---|---|---|
Total Assets | 133.1 Million | 126.13 Million | 126.13 Million | 121.34 Million | 123.3 Million | 122.22 Million |
Total Current Assets | 41.54 Million | 37.36 Million | 37.36 Million | 32.22 Million | 34.06 Million | 30.34 Million |
Cash And Short Term Investments | 14.06 Million | 16.68 Million | 16.68 Million | 13.21 Million | 9.71 Million | 10.46 Million |
Cash and Cash Equivalents | 14.06 Million | 16.68 Million | 16.68 Million | 13.21 Million | 9.71 Million | 10.46 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 24.15 Million | 15.76 Million | 15.76 Million | 13.81 Million | - | - |
Inventory | 3.33 Million | 2.63 Million | 2.63 Million | 2.94 Million | 3.89 Million | 3.65 Million |
Other Current Assets | 1.43 Million | 2.28 Million | 2.28 Million | 2.25 Million | 20.45 Million | 16.22 Million |
Total Non-Current Assets | 91.55 Million | 88.76 Million | 88.76 Million | 89.11 Million | 89.23 Million | 91.88 Million |
Net PPE | 9.41 Million | 8.29 Million | 8.29 Million | 8.57 Million | 7.93 Million | 8.18 Million |
Good Will And Intangible Assets | 130.88 Million | 127.8 Million | 127.8 Million | 128.76 Million | 76.12 Million | 76.66 Million |
Good Will | 54.29 Million | 52.77 Million | 52.77 Million | 52.77 Million | 52.3 Million | - |
Intangible Assets | 76.59 Million | 75.03 Million | 75.03 Million | 75.98 Million | 23.82 Million | - |
Long-Term Investments | 4.54 Million | 4.44 Million | 4.44 Million | 4.55 Million | - | - |
Tax Assets | -54.29 Million | -52.77 Million | -52.77 Million | 33.62 Million | 808 Thousand | 822 Thousand |
Other Non Current Assets | -53.29 Million | -51.77 Million | -51.77 Million | -52.77 Million | 4.37 Million | 6.2 Million |
Other Assets | 1.00 | - | - | - | - | - |
Total Liabilities | 58.23 Million | 52.51 Million | 52.51 Million | 49.79 Million | 66.11 Million | 65.69 Million |
Total Current Liabilities | 35.42 Million | 30 Million | 30 Million | 26.49 Million | 32.03 Million | 29.26 Million |
Account Payables | 34.37 Million | 4.63 Million | 29.18 Million | 4.06 Million | 29.06 Million | 26.06 Million |
Tax Payables | - | 1.96 Million | 1.96 Million | - | 4.79 Million | - |
Short Term Debt | 1.05 Million | 821 Thousand | 821 Thousand | 717 Thousand | 3.23 Million | 3.19 Million |
Deferred Revenue | -1.05 Million | 16.82 Million | -25.36 Million | 15.31 Million | -3.23 Million | - |
Other Current Liabilities | - | 7.72 Million | - | 6.39 Million | 2.96 Million | - |
Total Non Current Liabilities | 22.8 Million | 22.51 Million | 22.51 Million | 23.29 Million | 34.08 Million | 36.43 Million |
Long-Term Debt | 718 Thousand | 926 Thousand | 926 Thousand | 12.22 Million | 15.71 Million | 14.27 Million |
Deferred Revenue Non Current | - | 16.46 Million | 16.46 Million | 16.14 Million | -15.71 Million | 11.05 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 16.83 Million | 282.99 Thousand | 282.99 Thousand | -10.07 Million | 29.35 Million | 7.17 Million |
Other Liabilities | - | 1.00 | 1.00 | 1.00 | - | - |
Total Equity | 74.87 Million | 73.46 Million | 73.46 Million | 71.54 Million | 57.18 Million | 56.53 Million |
Stock Holders Equity | 74.87 Million | 73.46 Million | 73.46 Million | 71.54 Million | 57.18 Million | 56.53 Million |
Common Stock | 116 Thousand | 116 Thousand | 116 Thousand | 116 Thousand | 102 Thousand | 44 Thousand |
Retained Earnings | 57.12 Million | 55.72 Million | 55.72 Million | 53.8 Million | 57.08 Million | 1.32 Million |
Accumulated other comprehensive income | - | - | - | - | - | - |
Common Stock Equity | 74.87 Million | 73.46 Million | 73.46 Million | 71.54 Million | 57.18 Million | 56.53 Million |
Capital Lease Obligation | 718 Thousand | 926 Thousand | 926 Thousand | 994 Thousand | 1.36 Million | - |
Total Investments | 4.54 Million | 4.44 Million | 4.44 Million | 4.55 Million | 1.77 Million | 1.85 Million |
Total Debt | 1.77 Million | 1.74 Million | 1.74 Million | 1.71 Million | 18.94 Million | 17.46 Million |
Net Debt | -12.28 Million | -14.93 Million | -14.93 Million | -11.49 Million | 9.22 Million | 7 Million |
8027
AD2
SOTL
SINCH
1535
DUAVF