GBp 8.5
(-2.86%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 23.9 Million | 27.35 Million | 17.7 Million | 7.88 Million | 10.62 Million | 5.35 Million |
Total Current Assets | 22 Million | 25.66 Million | 17.26 Million | 7.52 Million | 10.14 Million | 5.04 Million |
Cash And Short Term Investments | 8.31 Million | 10.57 Million | 7.04 Million | 3.92 Million | 5.33 Million | 3.64 Million |
Cash and Cash Equivalents | 8.31 Million | 10.57 Million | 7.04 Million | 3.92 Million | 5.33 Million | 3.64 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 2.26 Million | 2.73 Million | 2.49 Million | 728 Thousand | 1 Million | 366 Thousand |
Inventory | 10.92 Million | 12.36 Million | 7.3 Million | 2.86 Million | 3.81 Million | 1.03 Million |
Other Current Assets | 499.99 Thousand | -1000.00 | 2.9 Million | - | 1.00 | 366 Thousand |
Total Non-Current Assets | 1.9 Million | 1.68 Million | 446 Thousand | 363 Thousand | 480 Thousand | 310 Thousand |
Net PPE | 909 Thousand | 991 Thousand | 446 Thousand | 165 Thousand | 282 Thousand | 147 Thousand |
Good Will And Intangible Assets | 391 Thousand | - | - | 198 Thousand | 198 Thousand | 163 Thousand |
Good Will | - | - | - | - | - | - |
Intangible Assets | 391 Thousand | - | - | 198 Thousand | 198 Thousand | 163 Thousand |
Long-Term Investments | -391 Thousand | - | - | - | - | - |
Tax Assets | 605 Thousand | 696 Thousand | 412 Thousand | - | - | - |
Other Non Current Assets | 390.99 Thousand | - | -412 Thousand | - | - | - |
Other Assets | 1.00 | - | - | - | - | - |
Total Liabilities | 5.69 Million | 8.98 Million | 7.08 Million | 2.9 Million | 2.72 Million | 980 Thousand |
Total Current Liabilities | 5.27 Million | 8.5 Million | 6.79 Million | 2.9 Million | 2.67 Million | 980 Thousand |
Account Payables | 2.11 Million | 3.69 Million | 2.86 Million | 1.11 Million | 1.83 Million | 579 Thousand |
Tax Payables | 535 Thousand | 1.07 Million | 856 Thousand | 529 Thousand | - | - |
Short Term Debt | 194 Thousand | 148 Thousand | 38 Thousand | 49 Thousand | 77 Thousand | -126 Thousand |
Deferred Revenue | 1.41 Million | 2.65 Million | 2.11 Million | 799 Thousand | 79 Thousand | 126 Thousand |
Other Current Liabilities | 1.55 Million | 2.01 Million | 1.78 Million | 946 Thousand | 679 Thousand | 401 Thousand |
Total Non Current Liabilities | 428 Thousand | 482 Thousand | 289 Thousand | - | 49 Thousand | 579 Thousand |
Long-Term Debt | 428 Thousand | 482 Thousand | 289 Thousand | - | 49 Thousand | - |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | - | - | - | 579 Thousand |
Other Liabilities | - | - | - | - | - | -579 Thousand |
Total Equity | 18.2 Million | 18.36 Million | 10.62 Million | 4.98 Million | 7.9 Million | 4.37 Million |
Stock Holders Equity | 18.2 Million | 18.36 Million | 10.62 Million | 4.98 Million | 7.9 Million | 4.37 Million |
Common Stock | 248 Thousand | 248 Thousand | 221 Thousand | 192 Thousand | 192 Thousand | 116 Thousand |
Retained Earnings | -40.79 Million | -20.77 Million | -22.65 Million | -22.51 Million | -19.41 Million | -11.6 Million |
Accumulated other comprehensive income | 6.13 Million | 5.87 Million | 5.56 Million | 5.3 Million | 5.13 Million | -134 Thousand |
Common Stock Equity | 18.2 Million | 18.36 Million | 10.62 Million | 4.98 Million | 7.9 Million | 4.37 Million |
Capital Lease Obligation | 428 Thousand | 630 Thousand | 327 Thousand | 49 Thousand | 126 Thousand | - |
Total Investments | -391 Thousand | - | - | - | - | - |
Total Debt | 622 Thousand | 630 Thousand | 327 Thousand | 49 Thousand | 126 Thousand | - |
Net Debt | -7.69 Million | -9.94 Million | -6.72 Million | -3.87 Million | -5.2 Million | -3.64 Million |
Breakdown | 2023 Q4 | 2023 FY | 2023 Q2 | 2022 Q4 | 2022 FY | 2022 Q2 |
---|---|---|---|---|---|---|
Total Assets | 23.9 Million | 23.9 Million | 26.98 Million | 27.35 Million | 27.35 Million | 21.4 Million |
Total Current Assets | 22 Million | 22 Million | 24.99 Million | 25.66 Million | 25.66 Million | 20.04 Million |
Cash And Short Term Investments | 8.31 Million | 8.31 Million | 6.98 Million | 10.57 Million | 10.57 Million | 4.2 Million |
Cash and Cash Equivalents | 8.31 Million | 8.31 Million | 6.98 Million | 10.57 Million | 10.57 Million | 4.2 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 2.26 Million | 2.26 Million | 3.79 Million | 2.73 Million | 2.73 Million | 2.34 Million |
Inventory | 10.92 Million | 10.92 Million | 14.21 Million | 12.36 Million | 12.36 Million | 13.48 Million |
Other Current Assets | 499.99 Thousand | 499.99 Thousand | 1000.00 | -1000.00 | -1000.00 | 2.34 Million |
Total Non-Current Assets | 1.9 Million | 1.9 Million | 1.99 Million | 1.68 Million | 1.68 Million | 1.36 Million |
Net PPE | 909 Thousand | 909 Thousand | 931 Thousand | 991 Thousand | 991 Thousand | 954 Thousand |
Good Will And Intangible Assets | 391 Thousand | 391 Thousand | 367 Thousand | - | - | - |
Good Will | - | - | - | - | - | - |
Intangible Assets | 391 Thousand | 391 Thousand | 367 Thousand | - | - | - |
Long-Term Investments | -391 Thousand | -391 Thousand | - | - | - | - |
Tax Assets | 605 Thousand | 605 Thousand | 696 Thousand | 696 Thousand | 696 Thousand | 412 Thousand |
Other Non Current Assets | 390.99 Thousand | 390.99 Thousand | - | - | - | - |
Other Assets | 1.00 | 1.00 | -1000.00 | - | - | - |
Total Liabilities | 5.69 Million | 5.69 Million | 9.83 Million | 8.98 Million | 8.98 Million | 10.55 Million |
Total Current Liabilities | 5.27 Million | 5.27 Million | 9.3 Million | 8.5 Million | 8.5 Million | 10.01 Million |
Account Payables | 2.11 Million | 2.11 Million | 9.19 Million | 3.69 Million | 3.69 Million | 9.89 Million |
Tax Payables | 535 Thousand | 535 Thousand | - | 1.07 Million | 1.07 Million | - |
Short Term Debt | 194 Thousand | 194 Thousand | 111 Thousand | 148 Thousand | 148 Thousand | 116 Thousand |
Deferred Revenue | 1.41 Million | 1.41 Million | - | - | 2.65 Million | - |
Other Current Liabilities | 1.55 Million | 1.55 Million | - | 4.66 Million | 2.01 Million | - |
Total Non Current Liabilities | 428 Thousand | 428 Thousand | 527 Thousand | 482 Thousand | 482 Thousand | 539 Thousand |
Long-Term Debt | 428 Thousand | 428 Thousand | 523 Thousand | 482 Thousand | 482 Thousand | 539 Thousand |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | 4000.00 | - | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 18.2 Million | 18.2 Million | 17.15 Million | 18.36 Million | 18.36 Million | 10.85 Million |
Stock Holders Equity | 18.2 Million | 18.2 Million | 17.15 Million | 18.36 Million | 18.36 Million | 10.85 Million |
Common Stock | 248 Thousand | 248 Thousand | 248 Thousand | 248 Thousand | 248 Thousand | 221 Thousand |
Retained Earnings | -40.79 Million | -40.79 Million | -22.12 Million | -20.77 Million | -20.77 Million | -22.57 Million |
Accumulated other comprehensive income | 6.13 Million | 6.13 Million | 6 Million | 5.87 Million | 5.87 Million | 5.71 Million |
Common Stock Equity | 18.2 Million | 18.2 Million | 17.15 Million | 18.36 Million | 18.36 Million | 10.85 Million |
Capital Lease Obligation | 428 Thousand | 428 Thousand | 634 Thousand | 630 Thousand | 630 Thousand | 655 Thousand |
Total Investments | -391 Thousand | -391 Thousand | - | - | - | - |
Total Debt | 622 Thousand | 622 Thousand | 634 Thousand | 630 Thousand | 630 Thousand | 655 Thousand |
Net Debt | -7.69 Million | -7.69 Million | -6.34 Million | -9.94 Million | -9.94 Million | -3.55 Million |
FRLAU
LGC
3328
PANABYTE
HEIQ
601233