GBp 0.4
(-5.88%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 3.01 Million | 7.84 Million | 8.41 Million | 6.06 Million | 7.58 Million | 23.88 Million |
Total Current Assets | 2.11 Million | 7.02 Million | 8.26 Million | 5.72 Million | 6.8 Million | 19.34 Million |
Cash And Short Term Investments | 1.59 Million | 6.46 Million | 7.8 Million | 5.15 Million | 5.62 Million | 16 Million |
Cash and Cash Equivalents | 1.59 Million | 6.46 Million | 2.48 Million | 5.15 Million | 5.62 Million | 16 Million |
Short Term Investments | 4000.00 | 4000.00 | 5.32 Million | - | - | - |
Net Receivables | 143 Thousand | 387 Thousand | 346 Thousand | 475 Thousand | 584 Thousand | 2.4 Million |
Inventory | 159 Thousand | 164 Thousand | 108 Thousand | 96 Thousand | 341 Thousand | 945 Thousand |
Other Current Assets | 209 Thousand | - | - | - | 252 Thousand | 2.4 Million |
Total Non-Current Assets | 901 Thousand | 827 Thousand | 158 Thousand | 335 Thousand | 783 Thousand | 4.53 Million |
Net PPE | 901 Thousand | 822 Thousand | 128 Thousand | 272 Thousand | 640 Thousand | 1.95 Million |
Good Will And Intangible Assets | - | - | - | - | - | 1.28 Million |
Good Will | - | - | - | - | - | 471 Thousand |
Intangible Assets | - | - | - | - | - | 818 Thousand |
Long-Term Investments | - | 6000.00 | 30 Thousand | 63 Thousand | 143 Thousand | 1.29 Million |
Tax Assets | - | - | - | - | - | -1.29 Million |
Other Non Current Assets | - | -1000.00 | - | - | - | 1.29 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 1.4 Million | 1.97 Million | 1.35 Million | 1.54 Million | 2.45 Million | 3.91 Million |
Total Current Liabilities | 642 Thousand | 1.31 Million | 1.31 Million | 1.48 Million | 2.12 Million | 3.87 Million |
Account Payables | 206 Thousand | 1.31 Million | 1.31 Million | 1.48 Million | 2.12 Million | 1.25 Million |
Tax Payables | 76 Thousand | 98 Thousand | 110 Thousand | 2000.00 | 60 Thousand | 164 Thousand |
Short Term Debt | 83 Thousand | 57 Thousand | 19 Thousand | 84 Thousand | 380 Thousand | - |
Deferred Revenue | - | - | -70 Thousand | -85 Thousand | - | - |
Other Current Liabilities | 353 Thousand | -57 Thousand | 51 Thousand | 1000.00 | -380 Thousand | 2.61 Million |
Total Non Current Liabilities | 765 Thousand | 662 Thousand | 38 Thousand | 57 Thousand | 325 Thousand | 38 Thousand |
Long-Term Debt | 727 Thousand | 624 Thousand | - | 19 Thousand | 287 Thousand | - |
Deferred Revenue Non Current | -727 Thousand | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 727 Thousand | - | - | - | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 1.6 Million | 5.86 Million | 7.06 Million | 4.52 Million | 5.13 Million | 19.97 Million |
Stock Holders Equity | 1.6 Million | 5.86 Million | 7.06 Million | 4.52 Million | 5.13 Million | 19.97 Million |
Common Stock | 3.69 Million | 151 Thousand | 3.56 Million | 2.99 Million | 1.17 Million | 386 Thousand |
Retained Earnings | -128.8 Million | -137.77 Million | -130.76 Million | -124.78 Million | -118.48 Million | -98.56 Million |
Accumulated other comprehensive income | 947 Thousand | 387.99 Thousand | -2.2 Million | -2.2 Million | -2.24 Million | -4.53 Million |
Common Stock Equity | 1.6 Million | 5.86 Million | 7.06 Million | 4.52 Million | 5.13 Million | 19.97 Million |
Capital Lease Obligation | 727 Thousand | 624 Thousand | 19 Thousand | 19 Thousand | 287 Thousand | - |
Total Investments | 4000.00 | 4000.00 | 5.32 Million | 63 Thousand | 143 Thousand | 1.29 Million |
Total Debt | 810 Thousand | 681 Thousand | 19 Thousand | 19 Thousand | 287 Thousand | - |
Net Debt | -785 Thousand | -5.78 Million | -2.46 Million | -5.13 Million | -5.33 Million | -16 Million |
Breakdown | 2024 Q2 | 2023 Q4 | 2023 FY | 2023 Q2 | 2022 Q4 | 2022 FY |
---|---|---|---|---|---|---|
Total Assets | 6.35 Million | 3.01 Million | 3.01 Million | 4.85 Million | 7.84 Million | 7.84 Million |
Total Current Assets | 5.52 Million | 2.11 Million | 2.11 Million | 3.92 Million | 7.02 Million | 7.02 Million |
Cash And Short Term Investments | 4.71 Million | 1.59 Million | 1.59 Million | 3.49 Million | 6.46 Million | 6.46 Million |
Cash and Cash Equivalents | 4.71 Million | 1.59 Million | 1.59 Million | 3.49 Million | 6.46 Million | 6.46 Million |
Short Term Investments | 4000.00 | 4000.00 | 4000.00 | 4000.00 | 4000.00 | 4000.00 |
Net Receivables | 650 Thousand | 143 Thousand | 143 Thousand | 262 Thousand | 387 Thousand | 387 Thousand |
Inventory | 160 Thousand | 159 Thousand | 159 Thousand | 162 Thousand | 164 Thousand | 164 Thousand |
Other Current Assets | - | 209 Thousand | 209 Thousand | - | - | - |
Total Non-Current Assets | 824.99 Thousand | 901 Thousand | 901 Thousand | 934 Thousand | 827 Thousand | 827 Thousand |
Net PPE | 825 Thousand | 901 Thousand | 901 Thousand | 934 Thousand | 822 Thousand | 822 Thousand |
Good Will And Intangible Assets | - | - | - | - | - | - |
Good Will | - | - | - | - | - | - |
Intangible Assets | - | - | - | - | - | - |
Long-Term Investments | - | - | - | - | 6000.00 | 6000.00 |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | -1.00 | - | - | - | -1000.00 | -1000.00 |
Other Assets | 1.00 | - | - | - | - | - |
Total Liabilities | 1.44 Million | 1.4 Million | 1.4 Million | 1.71 Million | 1.97 Million | 1.97 Million |
Total Current Liabilities | 725 Thousand | 642 Thousand | 642 Thousand | 986 Thousand | 1.31 Million | 1.31 Million |
Account Payables | 725 Thousand | 642 Thousand | 206 Thousand | 986 Thousand | 1.31 Million | 1.31 Million |
Tax Payables | - | 76 Thousand | 76 Thousand | - | 98 Thousand | 98 Thousand |
Short Term Debt | - | 83 Thousand | 83 Thousand | - | 57 Thousand | 57 Thousand |
Deferred Revenue | - | - | - | - | - | - |
Other Current Liabilities | - | -83 Thousand | 353 Thousand | - | -57 Thousand | -57 Thousand |
Total Non Current Liabilities | 721 Thousand | 765 Thousand | 765 Thousand | 727 Thousand | 662 Thousand | 662 Thousand |
Long-Term Debt | - | 727 Thousand | 727 Thousand | 689 Thousand | 624 Thousand | 624 Thousand |
Deferred Revenue Non Current | - | -727 Thousand | -727 Thousand | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 683 Thousand | 727 Thousand | 727 Thousand | - | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 4.9 Million | 1.6 Million | 1.6 Million | 3.14 Million | 5.86 Million | 5.86 Million |
Stock Holders Equity | 4.9 Million | 1.6 Million | 1.6 Million | 3.14 Million | 5.86 Million | 5.86 Million |
Common Stock | 4.06 Million | 3.69 Million | 3.69 Million | 151 Thousand | 151 Thousand | 151 Thousand |
Retained Earnings | -131.32 Million | -128.8 Million | -128.8 Million | -140.5 Million | -137.77 Million | -137.77 Million |
Accumulated other comprehensive income | 946 Thousand | 947 Thousand | 947 Thousand | -3.14 Million | 387.99 Thousand | 387.99 Thousand |
Common Stock Equity | 4.9 Million | 1.6 Million | 1.6 Million | 3.14 Million | 5.86 Million | 5.86 Million |
Capital Lease Obligation | - | 727 Thousand | 727 Thousand | 689 Thousand | 624 Thousand | 624 Thousand |
Total Investments | 4000.00 | 4000.00 | 4000.00 | 4000.00 | 4000.00 | 4000.00 |
Total Debt | - | 727 Thousand | 810 Thousand | 689 Thousand | 624 Thousand | 681 Thousand |
Net Debt | -4.71 Million | -868 Thousand | -785 Thousand | -2.8 Million | -5.84 Million | -5.78 Million |
ADMIE
NOTE
WIIM
WLMM3
DOLPHIN
FASDF