GBp 10.5
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|
Total Assets | 15.94 Million | 12.88 Million | 9.89 Million | 1.68 Million |
Total Current Assets | 2.66 Million | 2.65 Million | 5.48 Million | 560 Thousand |
Cash And Short Term Investments | 1.93 Million | 1.74 Million | 4.92 Million | 253 Thousand |
Cash and Cash Equivalents | 1.93 Million | 1.74 Million | 4.92 Million | 253 Thousand |
Short Term Investments | - | - | - | - |
Net Receivables | 457 Thousand | 663 Thousand | 330 Thousand | 249 Thousand |
Inventory | - | 1.00 | 1.00 | - |
Other Current Assets | -2.39 Million | 910 Thousand | -5.25 Million | -502 Thousand |
Total Non-Current Assets | 13.27 Million | 10.23 Million | 4.41 Million | 1.12 Million |
Net PPE | 654 Thousand | 737 Thousand | 528 Thousand | 44 Thousand |
Good Will And Intangible Assets | 12.39 Million | 9.27 Million | 3.74 Million | 989 Thousand |
Good Will | 6.01 Million | 1.89 Million | 1.19 Million | - |
Intangible Assets | 6.38 Million | 7.38 Million | 2.55 Million | 989 Thousand |
Long-Term Investments | -274 Thousand | - | - | - |
Tax Assets | 152 Thousand | 156 Thousand | 89 Thousand | 43 Thousand |
Other Non Current Assets | 345 Thousand | 63 Thousand | 50 Thousand | 50 Thousand |
Other Assets | - | - | - | - |
Total Liabilities | 7.71 Million | 4.23 Million | 2.45 Million | 316 Thousand |
Total Current Liabilities | 5.98 Million | 2.64 Million | 2.03 Million | 316 Thousand |
Account Payables | 486 Thousand | 353 Thousand | 158 Thousand | 251 Thousand |
Tax Payables | 69 Thousand | 79 Thousand | 39 Thousand | 31 Thousand |
Short Term Debt | 152 Thousand | 102 Thousand | 43 Thousand | 34 Thousand |
Deferred Revenue | 1.59 Million | - | 337.27 Thousand | - |
Other Current Liabilities | 3.75 Million | 2.18 Million | 1.49 Million | 31 Thousand |
Total Non Current Liabilities | 1.73 Million | 1.59 Million | 424 Thousand | 282 Thousand |
Long-Term Debt | 425 Thousand | 592 Thousand | 424 Thousand | - |
Deferred Revenue Non Current | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - |
Other Non Current Liabilities | 1.3 Million | 1 Million | - | 282 Thousand |
Other Liabilities | - | - | - | -282 Thousand |
Total Equity | 8.22 Million | 8.65 Million | 7.43 Million | 1.37 Million |
Stock Holders Equity | 8.22 Million | 8.65 Million | 7.43 Million | 1.37 Million |
Common Stock | 12.34 Million | 12.34 Million | 9.6 Million | 1.83 Million |
Retained Earnings | -4.13 Million | -3.69 Million | -2.16 Million | -462 Thousand |
Accumulated other comprehensive income | 13 Thousand | - | - | - |
Common Stock Equity | 8.22 Million | 8.65 Million | 7.43 Million | 1.37 Million |
Capital Lease Obligation | 441 Thousand | 694 Thousand | 467 Thousand | 34 Thousand |
Total Investments | -274 Thousand | - | - | - |
Total Debt | 1.01 Million | 694 Thousand | 467 Thousand | 34 Thousand |
Net Debt | -920 Thousand | -1.05 Million | -4.45 Million | -219 Thousand |
Breakdown | 2024 Q2 | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 FY |
---|---|---|---|---|---|---|
Total Assets | 16.18 Million | 15.94 Million | 15.94 Million | 11.56 Million | 12.88 Million | 12.88 Million |
Total Current Assets | 2.4 Million | 2.66 Million | 2.66 Million | 1.82 Million | 2.65 Million | 2.65 Million |
Cash And Short Term Investments | 1.52 Million | 1.93 Million | 1.93 Million | 864 Thousand | 1.74 Million | 1.74 Million |
Cash and Cash Equivalents | 1.52 Million | 1.93 Million | 1.93 Million | 864 Thousand | 1.74 Million | 1.74 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 880 Thousand | 457 Thousand | 457 Thousand | 961 Thousand | 663 Thousand | 663 Thousand |
Inventory | - | - | - | - | 1.00 | 1.00 |
Other Current Assets | - | -2.39 Million | -2.39 Million | -1.82 Million | 910 Thousand | 910 Thousand |
Total Non-Current Assets | 13.77 Million | 13.27 Million | 13.27 Million | 9.73 Million | 10.23 Million | 10.23 Million |
Net PPE | 568 Thousand | 654 Thousand | 654 Thousand | 694 Thousand | 737 Thousand | 737 Thousand |
Good Will And Intangible Assets | 12.98 Million | 12.39 Million | 12.39 Million | 8.77 Million | 9.27 Million | 9.27 Million |
Good Will | 7.09 Million | 6.01 Million | 6.01 Million | 1.89 Million | 1.89 Million | 1.89 Million |
Intangible Assets | 5.88 Million | 6.38 Million | 6.38 Million | 6.88 Million | 7.38 Million | 7.38 Million |
Long-Term Investments | 999.00 | -274 Thousand | -274 Thousand | - | - | - |
Tax Assets | 157 Thousand | 152 Thousand | 152 Thousand | 199 Thousand | 156 Thousand | 156 Thousand |
Other Non Current Assets | 74 Thousand | 345 Thousand | 345 Thousand | 67 Thousand | 63 Thousand | 63 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 6.11 Million | 7.71 Million | 7.71 Million | 3.4 Million | 4.23 Million | 4.23 Million |
Total Current Liabilities | 3.37 Million | 5.98 Million | 5.98 Million | 2.01 Million | 2.64 Million | 2.64 Million |
Account Payables | 1.95 Million | 486 Thousand | 486 Thousand | 565 Thousand | 353 Thousand | 353 Thousand |
Tax Payables | - | 69 Thousand | 69 Thousand | - | 79 Thousand | 79 Thousand |
Short Term Debt | 94 Thousand | 152 Thousand | 152 Thousand | 110 Thousand | 102 Thousand | 102 Thousand |
Deferred Revenue | -94 Thousand | 1.59 Million | 1.59 Million | - | - | - |
Other Current Liabilities | 1.41 Million | 3.75 Million | 3.75 Million | 1.33 Million | 2.18 Million | 2.18 Million |
Total Non Current Liabilities | 2.74 Million | 1.73 Million | 1.73 Million | 1.39 Million | 1.59 Million | 1.59 Million |
Long-Term Debt | 1.18 Million | 425 Thousand | 425 Thousand | 555 Thousand | 592 Thousand | 592 Thousand |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 1.56 Million | 1.3 Million | 1.3 Million | 838 Thousand | 1 Million | 1 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 10.06 Million | 8.22 Million | 8.22 Million | 8.15 Million | 8.65 Million | 8.65 Million |
Stock Holders Equity | 10.06 Million | 8.22 Million | 8.22 Million | 8.15 Million | 8.65 Million | 8.65 Million |
Common Stock | 15.2 Million | 12.34 Million | 12.34 Million | 12.34 Million | 12.34 Million | 12.34 Million |
Retained Earnings | -5.14 Million | -4.13 Million | -4.13 Million | -4.19 Million | -3.69 Million | -3.69 Million |
Accumulated other comprehensive income | 13 Thousand | 13 Thousand | 13 Thousand | - | - | - |
Common Stock Equity | 10.06 Million | 8.22 Million | 8.22 Million | 8.15 Million | 8.65 Million | 8.65 Million |
Capital Lease Obligation | 540 Thousand | 441 Thousand | 441 Thousand | 665 Thousand | 694 Thousand | 694 Thousand |
Total Investments | 999.00 | -274 Thousand | -274 Thousand | - | - | - |
Total Debt | 1.18 Million | 1.01 Million | 1.01 Million | 665 Thousand | 694 Thousand | 694 Thousand |
Net Debt | -338 Thousand | -920 Thousand | -920 Thousand | -199 Thousand | -1.05 Million | -1.05 Million |
YUANF
NDAT
025980
SCGY
BAJFF
SPRAYKING