GBp 17.5
(-7.89%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 2.59 Million | 3.08 Million | 5.73 Million | 2.77 Million | 3.93 Million | 3.65 Million |
Total Current Assets | 1.72 Million | 2.33 Million | 5.06 Million | 2.34 Million | 3.57 Million | 3.36 Million |
Cash And Short Term Investments | 1.31 Million | 1.8 Million | 4.6 Million | 2.15 Million | 3.12 Million | 3.18 Million |
Cash and Cash Equivalents | 1.31 Million | 1.8 Million | 4.6 Million | 2.15 Million | 3.12 Million | 3.18 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 304.77 Thousand | 328.48 Thousand | 213.42 Thousand | 141.37 Thousand | 285.85 Thousand | 152.5 Thousand |
Inventory | 33.49 Thousand | 122.57 Thousand | - | - | -285.85 Thousand | -152.5 Thousand |
Other Current Assets | 70.65 Thousand | 76.58 Thousand | 239.34 Thousand | 48.01 Thousand | 452.93 Thousand | 179.69 Thousand |
Total Non-Current Assets | 873.49 Thousand | 752.4 Thousand | 672.26 Thousand | 422.24 Thousand | 353.67 Thousand | 287.67 Thousand |
Net PPE | 173.16 Thousand | 126.9 Thousand | 143.32 Thousand | 1700.00 | 6800.00 | - |
Good Will And Intangible Assets | 700.33 Thousand | 625.5 Thousand | 528.94 Thousand | 420.53 Thousand | 346.87 Thousand | 287.67 Thousand |
Good Will | - | - | - | - | - | - |
Intangible Assets | 700.33 Thousand | 625.5 Thousand | 528.94 Thousand | 420.53 Thousand | 346.87 Thousand | 287.67 Thousand |
Long-Term Investments | - | - | - | 5.00 | - | - |
Tax Assets | - | - | - | 422.23 Thousand | - | - |
Other Non Current Assets | -873.49 Thousand | -752.4 Thousand | -672.26 Thousand | -422.23 Thousand | -353.67 Thousand | -287.67 Thousand |
Other Assets | - | 1.00 | - | 1.00 | - | - |
Total Liabilities | 599.34 Thousand | 609.6 Thousand | 519.67 Thousand | 304.82 Thousand | 121.33 Thousand | 209.29 Thousand |
Total Current Liabilities | 529.74 Thousand | 508.95 Thousand | 404.89 Thousand | 304.82 Thousand | 121.33 Thousand | 209.29 Thousand |
Account Payables | 194.27 Thousand | 72.61 Thousand | 78.84 Thousand | 138.57 Thousand | 59.27 Thousand | 130.53 Thousand |
Tax Payables | 63.32 Thousand | 31.81 Thousand | 17.72 Thousand | 15.54 Thousand | 15.47 Thousand | 1835.00 |
Short Term Debt | 31.04 Thousand | 27.21 Thousand | 25.07 Thousand | - | - | - |
Deferred Revenue | - | 31.81 Thousand | -78.84 Thousand | - | - | - |
Other Current Liabilities | 304.42 Thousand | 377.32 Thousand | 379.82 Thousand | 166.25 Thousand | 62.05 Thousand | 78.75 Thousand |
Total Non Current Liabilities | 69.6 Thousand | 100.64 Thousand | 114.78 Thousand | - | - | - |
Long-Term Debt | 69.6 Thousand | 100.64 Thousand | 114.78 Thousand | - | - | - |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | -1.00 | - | - | - | - |
Other Liabilities | - | 1.00 | -1.00 | - | - | - |
Total Equity | 1.99 Million | 2.47 Million | 5.21 Million | 2.46 Million | 3.81 Million | 3.44 Million |
Stock Holders Equity | 1.99 Million | 2.47 Million | 5.21 Million | 2.46 Million | 3.81 Million | 3.44 Million |
Common Stock | 1.73 Million | 1.56 Million | 1.56 Million | 1.28 Million | 1.28 Million | 1.18 Million |
Retained Earnings | -11.12 Million | -8.28 Million | -5.49 Million | -4.14 Million | -2.64 Million | -1.49 Million |
Accumulated other comprehensive income | 438.58 Thousand | 437.31 Thousand | 384.61 Thousand | 403.48 Thousand | 247.67 Thousand | 170.41 Thousand |
Common Stock Equity | 1.99 Million | 2.47 Million | 5.21 Million | 2.46 Million | 3.81 Million | 3.44 Million |
Capital Lease Obligation | 69.6 Thousand | 100.64 Thousand | 114.78 Thousand | - | - | - |
Total Investments | - | - | - | 5.00 | - | - |
Total Debt | 100.64 Thousand | 127.86 Thousand | 139.85 Thousand | - | - | - |
Net Debt | -1.21 Million | -1.67 Million | -4.47 Million | -2.15 Million | -3.12 Million | -3.18 Million |
Breakdown | 2023 Q2 | 2022 Q4 | 2022 FY | 2022 Q2 | 2021 FY | 2021 Q4 |
---|---|---|---|---|---|---|
Total Assets | 4.21 Million | 2.59 Million | 2.59 Million | 1.98 Million | 3.08 Million | 3.08 Million |
Total Current Assets | 3.28 Million | 1.72 Million | 1.72 Million | 1.22 Million | 2.33 Million | 2.33 Million |
Cash And Short Term Investments | 2.84 Million | 1.31 Million | 1.31 Million | 765.97 Thousand | 1.8 Million | 1.8 Million |
Cash and Cash Equivalents | 2.84 Million | 1.31 Million | 1.31 Million | 765.97 Thousand | 1.8 Million | 1.8 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 402.34 Thousand | 304.77 Thousand | 304.77 Thousand | 370.82 Thousand | 328.48 Thousand | 328.48 Thousand |
Inventory | 46.94 Thousand | 33.49 Thousand | 33.49 Thousand | 88.25 Thousand | 122.57 Thousand | 122.57 Thousand |
Other Current Assets | -1.00 | 70.65 Thousand | 70.65 Thousand | 244.55 Thousand | 76.58 Thousand | 76.58 Thousand |
Total Non-Current Assets | 921.58 Thousand | 873.49 Thousand | 873.49 Thousand | 763.25 Thousand | 752.4 Thousand | 752.4 Thousand |
Net PPE | 160.4 Thousand | 173.16 Thousand | 173.16 Thousand | 110.7 Thousand | 126.9 Thousand | 126.9 Thousand |
Good Will And Intangible Assets | 761.17 Thousand | 700.33 Thousand | 700.33 Thousand | 652.54 Thousand | 625.5 Thousand | 625.5 Thousand |
Good Will | - | - | - | - | - | - |
Intangible Assets | 761.17 Thousand | 700.33 Thousand | 700.33 Thousand | 652.54 Thousand | 625.5 Thousand | 625.5 Thousand |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | -1.00 | -873.49 Thousand | -873.49 Thousand | -763.25 Thousand | -752.4 Thousand | -752.4 Thousand |
Other Assets | 1.00 | - | - | - | 1.00 | 1.00 |
Total Liabilities | 560.33 Thousand | 599.34 Thousand | 599.34 Thousand | 775.79 Thousand | 609.6 Thousand | 609.6 Thousand |
Total Current Liabilities | 500.64 Thousand | 529.74 Thousand | 529.74 Thousand | 692.97 Thousand | 508.95 Thousand | 508.95 Thousand |
Account Payables | 463.28 Thousand | 498.69 Thousand | 194.27 Thousand | 666.29 Thousand | 72.61 Thousand | 481.74 Thousand |
Tax Payables | - | 63.32 Thousand | 63.32 Thousand | - | 31.81 Thousand | 31.89 Thousand |
Short Term Debt | 37.36 Thousand | 31.04 Thousand | 31.04 Thousand | 26.68 Thousand | 27.21 Thousand | 27.21 Thousand |
Deferred Revenue | -37.36 Thousand | -335.46 Thousand | - | -26.68 Thousand | 31.81 Thousand | -436.34 Thousand |
Other Current Liabilities | 37.36 Thousand | 335.46 Thousand | 304.42 Thousand | 26.68 Thousand | 377.32 Thousand | 436.34 Thousand |
Total Non Current Liabilities | 59.68 Thousand | 69.6 Thousand | 69.6 Thousand | 82.82 Thousand | 100.64 Thousand | 100.64 Thousand |
Long-Term Debt | 59.68 Thousand | 69.6 Thousand | 69.6 Thousand | 82.82 Thousand | 100.64 Thousand | 100.64 Thousand |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | -1.00 | - | - | -1.00 | -1.00 | -1.00 |
Other Liabilities | 1.00 | - | - | 1.00 | 1.00 | 1.00 |
Total Equity | 3.65 Million | 1.99 Million | 1.99 Million | 1.21 Million | 2.47 Million | 2.47 Million |
Stock Holders Equity | 3.65 Million | 1.99 Million | 1.99 Million | 1.21 Million | 2.47 Million | 2.47 Million |
Common Stock | 1.9 Million | 1.73 Million | 1.73 Million | 1.56 Million | 1.56 Million | 1.56 Million |
Retained Earnings | -12.45 Million | -11.12 Million | -11.12 Million | -9.57 Million | -8.28 Million | -8.28 Million |
Accumulated other comprehensive income | 438.58 Thousand | 438.58 Thousand | 438.58 Thousand | 459.47 Thousand | 437.31 Thousand | 437.31 Thousand |
Common Stock Equity | 3.65 Million | 1.99 Million | 1.99 Million | 1.21 Million | 2.47 Million | 2.47 Million |
Capital Lease Obligation | 59.68 Thousand | 69.6 Thousand | 69.6 Thousand | 82.82 Thousand | 100.64 Thousand | 100.64 Thousand |
Total Investments | - | - | - | - | - | - |
Total Debt | 97.05 Thousand | 100.64 Thousand | 100.64 Thousand | 109.5 Thousand | 127.86 Thousand | 127.86 Thousand |
Net Debt | -2.74 Million | -1.21 Million | -1.21 Million | -656.46 Thousand | -1.67 Million | -1.67 Million |
KKPNF
NWPG
SRGZ
6038
PLX
CGS