GBp 308.0
(-5.23%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 126.97 Million | 127.36 Million | 100.75 Million | 82.65 Million | 80.86 Million | 81.03 Million |
Cost of Revenue | 85.92 Million | 88.63 Million | 74.18 Million | 54.87 Million | 52.27 Million | 52.03 Million |
Gross Profit | 41.05 Million | 38.73 Million | 26.56 Million | 27.77 Million | 28.59 Million | 29 Million |
Operating Expenses | 25.81 Million | 19.8 Million | 20.79 Million | 18.32 Million | 18 Million | 18.53 Million |
Selling, General and Administrative Expenses | 27.23 Million | 20.21 Million | 20.62 Million | 17.31 Million | 16.77 Million | 17.56 Million |
Research and Development Expenses | -1.42 Million | -405 Thousand | 179 Thousand | 1.01 Million | 1.23 Million | 1.46 Million |
Other Expenses | - | - | - | - | - | - |
Cost and Expenses | 111.73 Million | 108.44 Million | 94.98 Million | 73.2 Million | 70.27 Million | 70.56 Million |
Operating Income | 15.24 Million | 18.92 Million | 5.76 Million | 9.44 Million | 10.58 Million | 11.43 Million |
Interest Expense | 2.54 Million | 1.73 Million | 1.04 Million | 1.31 Million | 1.19 Million | 644 Thousand |
Income Tax Expense | 3.59 Million | 2.21 Million | 2.63 Million | 1.13 Million | 1.59 Million | 2 Million |
Earnings before Tax | 12.78 Million | 12.17 Million | 7.02 Million | 8.26 Million | 9.73 Million | 9.85 Million |
Net Income | 9.24 Million | 10 Million | 4.37 Million | 7.16 Million | 8.21 Million | 7.85 Million |
Earnings Per Share Basic | 0.19 | 0.21 | 0.09 | 0.15 | 0.17 | 0.17 |
Earnings Per Share Diluted | 0.19 | 0.20 | 0.09 | 0.15 | 0.17 | 0.17 |
Weighted Average Shares Outstanding | 48.64 Million | 48.55 Million | 48.57 Million | 48.18 Million | 48.05 Million | 46.31 Million |
Weighted Average Shares Outstanding (Diluted) | 49.8 Million | 49.53 Million | 49.33 Million | 48.96 Million | 48.8 Million | 47.03 Million |
Gross Margin | 0.32 | 0.30 | 0.26 | 0.34 | 0.35 | 0.36 |
EBIT Margin | 0.18 | 0.21 | 0.13 | 0.20 | 0.20 | 0.20 |
Profit Margin | 0.07 | 0.08 | 0.04 | 0.09 | 0.10 | 0.10 |
EBITDA | 23.4 Million | 22.15 Million | 15.66 Million | 15.71 Million | 15.76 Million | 15.56 Million |
Earnings Before Tax Margin | 0.12 | 0.15 | 0.06 | 0.11 | 0.13 | 0.14 |
Breakdown | 2024 Q2 | 2023 Q4 | 2023 FY | 2023 Q2 | 2022 FY | 2022 Q4 |
---|---|---|---|---|---|---|
Revenue | 71.06 Million | 62.34 Million | 126.97 Million | 64.63 Million | 127.36 Million | 68.32 Million |
Cost of Revenue | 47.49 Million | 42.51 Million | 85.92 Million | 43.4 Million | 88.63 Million | 46.66 Million |
Gross Profit | 23.57 Million | 19.82 Million | 41.05 Million | 21.22 Million | 38.73 Million | 21.66 Million |
Operating Expenses | 13.89 Million | 13.46 Million | 25.81 Million | 12.35 Million | 19.8 Million | 11.82 Million |
Selling, General and Administrative Expenses | 13.95 Million | 13.46 Million | - | 12.35 Million | - | 11.82 Million |
Research and Development Expenses | - | 921 Thousand | - | - | - | 74 Thousand |
Other Expenses | - | - | - | - | - | - |
Cost and Expenses | 61.38 Million | 55.98 Million | 111.73 Million | 55.75 Million | 108.44 Million | 58.49 Million |
Operating Income | 9.61 Million | 6.36 Million | 15.24 Million | 8.87 Million | 18.92 Million | 9.83 Million |
Interest Expense | 1.55 Million | 1.32 Million | 2.54 Million | 1.11 Million | 1.73 Million | 926 Thousand |
Income Tax Expense | 2 Million | 1.79 Million | 3.59 Million | 1.8 Million | 2.21 Million | 1.08 Million |
Earnings before Tax | 8.28 Million | 5.42 Million | 12.78 Million | 7.36 Million | 12.17 Million | 6.51 Million |
Net Income | 6.28 Million | 3.65 Million | 9.24 Million | 5.59 Million | 10 Million | 5.43 Million |
Earnings Per Share Basic | 0.13 | 0.08 | - | 0.12 | - | 0.11 |
Earnings Per Share Diluted | 0.13 | 0.07 | - | 0.11 | - | 0.11 |
Weighted Average Shares Outstanding | 49.74 Million | 48.6 Million | 48.64 Million | 48.47 Million | 48.55 Million | 48.51 Million |
Weighted Average Shares Outstanding (Diluted) | 49.75 Million | 50.19 Million | 49.8 Million | 49.55 Million | 49.53 Million | 49.47 Million |
Gross Margin | 0.33 | 0.32 | 0.32 | 0.33 | 0.30 | 0.32 |
EBIT Margin | 0.19 | 0.17 | - | 0.20 | - | 0.21 |
Profit Margin | 0.09 | 0.06 | 0.07 | 0.09 | 0.08 | 0.08 |
EBITDA | 13.41 Million | 10.43 Million | - | 13.02 Million | - | 14.17 Million |
Earnings Before Tax Margin | 0.14 | 0.10 | 0.12 | 0.14 | 0.15 | 0.14 |
APAM
3527
5906
TPG
BONLON
2607