GBp 339.0
(2.73%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 171.65 Million | 145.7 Million | 129.76 Million | 130.33 Million | 166.1 Million | 146.54 Million |
Total Current Assets | 90.78 Million | 70.31 Million | 49.84 Million | 38.22 Million | 48.26 Million | 37.03 Million |
Cash And Short Term Investments | 67.51 Million | 42.17 Million | 19.78 Million | 7.37 Million | 21.42 Million | 7.92 Million |
Cash and Cash Equivalents | 67.51 Million | 42.17 Million | 19.78 Million | 7.37 Million | 21.42 Million | 7.92 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 20.33 Million | 28.14 Million | 28.6 Million | 29.26 Million | 26.84 Million | 23.05 Million |
Inventory | -20.33 Million | 1.00 | - | - | -6.08 Million | - |
Other Current Assets | 23.26 Million | 5.56 Million | 1.45 Million | 1.58 Million | 6.08 Million | 6.05 Million |
Total Non-Current Assets | 80.87 Million | 75.38 Million | 79.92 Million | 92.11 Million | 117.83 Million | 106.73 Million |
Net PPE | 3.08 Million | 7.01 Million | 6.87 Million | 9.27 Million | 16.89 Million | 5.96 Million |
Good Will And Intangible Assets | 62.99 Million | 126.85 Million | 131.68 Million | 145.66 Million | 175.46 Million | 100.74 Million |
Good Will | 52.76 Million | 60.56 Million | 61.12 Million | 65.83 Million | 77.87 Million | 77.53 Million |
Intangible Assets | 10.23 Million | 66.29 Million | 70.55 Million | 79.83 Million | 97.58 Million | 23.21 Million |
Long-Term Investments | 14.78 Million | 1.15 Million | 1.44 Million | 1.64 Million | 2.16 Million | 23 Thousand |
Tax Assets | -14.78 Million | 925 Thousand | 1.04 Million | 1.36 Million | 1.18 Million | 555 Thousand |
Other Non Current Assets | 14.78 Million | -60.56 Million | -61.12 Million | -65.83 Million | -77.87 Million | -555 Thousand |
Other Assets | - | - | - | 1.00 | - | 2.77 Million |
Total Liabilities | 56.33 Million | 65.05 Million | 62.67 Million | 93.67 Million | 122.69 Million | 103.67 Million |
Total Current Liabilities | 53.41 Million | 57.29 Million | 52.54 Million | 61.42 Million | 61.21 Million | 59.03 Million |
Account Payables | 5.02 Million | 3.03 Million | 18.85 Million | 24.83 Million | 27.03 Million | 26.37 Million |
Tax Payables | 3.41 Million | 44 Thousand | 2.1 Million | - | - | 312 Thousand |
Short Term Debt | 1.25 Million | 975 Thousand | 648 Thousand | 6 Million | 2.66 Million | -30.79 Million |
Deferred Revenue | 27.88 Million | 33.65 Million | 31.4 Million | 30.12 Million | 31.46 Million | 30.79 Million |
Other Current Liabilities | 19.25 Million | 19.61 Million | 1.63 Million | 461 Thousand | 59 Thousand | 32.65 Million |
Total Non Current Liabilities | 2.92 Million | 7.76 Million | 10.12 Million | 32.25 Million | 61.48 Million | 42.01 Million |
Long-Term Debt | - | 6.23 Million | 6.86 Million | 20.43 Million | 48.49 Million | 42.01 Million |
Deferred Revenue Non Current | - | - | -1.00 | 8.38 Million | 58.95 Million | 39.38 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 1.57 Million | 921 Thousand | 1.22 Million | 1.38 Million | -48.49 Million | -42.01 Million |
Other Liabilities | - | - | 1.00 | - | - | 2.63 Million |
Total Equity | 115.31 Million | 80.64 Million | 67.08 Million | 36.66 Million | 43.4 Million | 42.86 Million |
Stock Holders Equity | 115.31 Million | 80.64 Million | 67.08 Million | 36.66 Million | 43.4 Million | 42.86 Million |
Common Stock | 4.47 Million | 4.4 Million | 4.39 Million | 4.38 Million | 4.38 Million | 4.37 Million |
Retained Earnings | 57.9 Million | 25.4 Million | 11.67 Million | -15.69 Million | -10.6 Million | -10.76 Million |
Accumulated other comprehensive income | 6.08 Million | 6.06 Million | 6.56 Million | 3.45 Million | 4.99 Million | 4.12 Million |
Common Stock Equity | 115.31 Million | 80.64 Million | 67.08 Million | 36.66 Million | 43.4 Million | 42.86 Million |
Capital Lease Obligation | 2.82 Million | 6.23 Million | 6.86 Million | 8.38 Million | 10.46 Million | - |
Total Investments | 14.78 Million | 1.15 Million | 1.44 Million | 1.64 Million | 2.16 Million | 23 Thousand |
Total Debt | 1.25 Million | 7.21 Million | 7.51 Million | 34.81 Million | 61.61 Million | 41.79 Million |
Net Debt | -66.25 Million | -34.96 Million | -12.27 Million | 27.44 Million | 40.19 Million | 33.86 Million |
Breakdown | 2023 Q4 | 2023 Q2 | 2022 FY | 2022 Q4 | 2022 Q2 | 2021 FY |
---|---|---|---|---|---|---|
Total Assets | 171.65 Million | 149.07 Million | 145.7 Million | 145.7 Million | 135.15 Million | 129.76 Million |
Total Current Assets | 90.78 Million | 72.19 Million | 70.31 Million | 70.31 Million | 54.47 Million | 49.84 Million |
Cash And Short Term Investments | 67.51 Million | 23.87 Million | 42.17 Million | 42.17 Million | 22.92 Million | 19.78 Million |
Cash and Cash Equivalents | 67.51 Million | 23.87 Million | 42.17 Million | 42.17 Million | 22.92 Million | 19.78 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 20.33 Million | 21.29 Million | 28.14 Million | 28.14 Million | 31.54 Million | 28.6 Million |
Inventory | -20.33 Million | - | 1.00 | 1.00 | 1.00 | - |
Other Current Assets | 23.26 Million | 27.03 Million | 5.56 Million | 5.56 Million | 1.77 Million | 1.45 Million |
Total Non-Current Assets | 80.87 Million | 76.87 Million | 75.38 Million | 75.38 Million | 80.68 Million | 79.92 Million |
Net PPE | 3.08 Million | 5.07 Million | 7.01 Million | 7.01 Million | 8.19 Million | 6.87 Million |
Good Will And Intangible Assets | 62.99 Million | 70.75 Million | 126.85 Million | 126.85 Million | 130.77 Million | 131.68 Million |
Good Will | 52.76 Million | 60.99 Million | 60.56 Million | 60.56 Million | 61.23 Million | 61.12 Million |
Intangible Assets | 10.23 Million | 9.76 Million | 66.29 Million | 66.29 Million | 69.53 Million | 70.55 Million |
Long-Term Investments | 14.78 Million | 899 Thousand | 1.15 Million | 1.15 Million | 1.3 Million | 1.44 Million |
Tax Assets | -14.78 Million | 148 Thousand | 925 Thousand | 925 Thousand | 1.64 Million | 1.04 Million |
Other Non Current Assets | 14.78 Million | - | -60.56 Million | -60.56 Million | -61.23 Million | -61.12 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 56.33 Million | 65.75 Million | 65.05 Million | 65.05 Million | 63.72 Million | 62.67 Million |
Total Current Liabilities | 53.41 Million | 58.98 Million | 57.29 Million | 57.29 Million | 53.03 Million | 52.54 Million |
Account Payables | 5.02 Million | 45.38 Million | 3.03 Million | 55.96 Million | 51.25 Million | 18.85 Million |
Tax Payables | 3.41 Million | 86 Thousand | 44 Thousand | 44 Thousand | - | 2.1 Million |
Short Term Debt | 1.25 Million | 1.41 Million | 975 Thousand | 975 Thousand | 1.47 Million | 648 Thousand |
Deferred Revenue | 27.88 Million | 86 Thousand | 33.65 Million | 44 Thousand | 1.00 | 31.4 Million |
Other Current Liabilities | 19.25 Million | 12.1 Million | 19.61 Million | 307 Thousand | 306.99 Thousand | 1.63 Million |
Total Non Current Liabilities | 2.92 Million | 6.77 Million | 7.76 Million | 7.76 Million | 10.68 Million | 10.12 Million |
Long-Term Debt | - | 4.47 Million | 6.23 Million | 6.23 Million | 8.14 Million | 6.86 Million |
Deferred Revenue Non Current | - | - | - | - | -1.00 | -1.00 |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 1.57 Million | 768 Thousand | 921 Thousand | 921 Thousand | 1.07 Million | 1.22 Million |
Other Liabilities | - | - | - | - | 1.00 | 1.00 |
Total Equity | 115.31 Million | 83.31 Million | 80.64 Million | 80.64 Million | 71.43 Million | 67.08 Million |
Stock Holders Equity | 115.31 Million | 83.31 Million | 80.64 Million | 80.64 Million | 71.43 Million | 67.08 Million |
Common Stock | 4.47 Million | 4.47 Million | 4.4 Million | 4.4 Million | 4.4 Million | 4.39 Million |
Retained Earnings | 57.9 Million | 26.33 Million | 25.4 Million | 25.4 Million | 15.78 Million | 11.67 Million |
Accumulated other comprehensive income | 6.08 Million | 5.74 Million | 6.06 Million | 6.06 Million | 6.56 Million | 6.56 Million |
Common Stock Equity | 115.31 Million | 83.31 Million | 80.64 Million | 80.64 Million | 71.43 Million | 67.08 Million |
Capital Lease Obligation | 2.82 Million | 4.47 Million | 6.23 Million | 6.23 Million | 8.14 Million | 6.86 Million |
Total Investments | 14.78 Million | 899 Thousand | 1.15 Million | 1.15 Million | 1.3 Million | 1.44 Million |
Total Debt | 1.25 Million | 5.89 Million | 7.21 Million | 7.21 Million | 9.61 Million | 7.51 Million |
Net Debt | -66.25 Million | -17.98 Million | -34.96 Million | -34.96 Million | -13.3 Million | -12.27 Million |
5009
1860
TISCY
CPN-R
CLGCF
BHMG