GBp 1875.0
(2.46%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 170.64 Million | 141.26 Million | 131.96 Million | 118.9 Million | 124.38 Million | 48.52 Million |
Total Current Assets | 70.97 Million | 64.22 Million | 53.15 Million | 58.97 Million | 63.18 Million | 33.56 Million |
Cash And Short Term Investments | 33.48 Million | 30.14 Million | 23.28 Million | 31.18 Million | 36.22 Million | 15.94 Million |
Cash and Cash Equivalents | 33.48 Million | 30.14 Million | 23.28 Million | 31.18 Million | 36.22 Million | 15.94 Million |
Short Term Investments | - | - | - | 5 Million | - | - |
Net Receivables | 15.66 Million | 17.7 Million | 18.98 Million | 17.3 Million | 14.76 Million | 9.79 Million |
Inventory | 17.95 Million | 13.61 Million | 6.77 Million | 9.18 Million | 11.14 Million | 6.9 Million |
Other Current Assets | 1.98 Million | 20.47 Million | 2.22 Million | 1.42 Million | 1.04 Million | 924.47 Thousand |
Total Non-Current Assets | 99.66 Million | 77.03 Million | 78.8 Million | 59.92 Million | 61.2 Million | 14.96 Million |
Net PPE | 27.14 Million | 26.58 Million | 26.72 Million | 25.01 Million | 17.92 Million | 13.67 Million |
Good Will And Intangible Assets | 72.51 Million | 50.45 Million | 52.06 Million | 34.9 Million | 41.31 Million | - |
Good Will | 36.93 Million | 23.81 Million | 22.22 Million | 16.17 Million | 19.24 Million | - |
Intangible Assets | 35.57 Million | 26.63 Million | 29.84 Million | 18.73 Million | 22.07 Million | - |
Long-Term Investments | - | - | 12 Thousand | 12 Thousand | 14 Thousand | - |
Tax Assets | - | - | -12 Thousand | -12 Thousand | 1.95 Million | 1.28 Million |
Other Non Current Assets | - | - | 12 Thousand | 12 Thousand | - | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 45.48 Million | 29.3 Million | 26.98 Million | 16.14 Million | 25.58 Million | 10.48 Million |
Total Current Liabilities | 35.87 Million | 22.59 Million | 19.91 Million | 13.34 Million | 16.92 Million | 10.14 Million |
Account Payables | 4.94 Million | 16.05 Million | 10.93 Million | 12.37 Million | 16.92 Million | 10.14 Million |
Tax Payables | 697 Thousand | 571 Thousand | 453 Thousand | 390 Thousand | 262 Thousand | 153.94 Thousand |
Short Term Debt | 570 Thousand | 628 Thousand | 456 Thousand | 978 Thousand | -13.92 Million | -7.71 Million |
Deferred Revenue | 9.23 Million | 5.06 Million | 3.59 Million | 1.98 Million | 4.37 Million | 4.34 Million |
Other Current Liabilities | 21.12 Million | 842 Thousand | 4.92 Million | -1.98 Million | 9.54 Million | 3.37 Million |
Total Non Current Liabilities | 9.61 Million | 6.71 Million | 7.06 Million | 2.79 Million | 8.66 Million | 339.04 Thousand |
Long-Term Debt | 906 Thousand | 315 Thousand | 511 Thousand | 249 Thousand | - | - |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | - | - | 3.23 Million | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 125.15 Million | 111.96 Million | 104.98 Million | 102.75 Million | 98.8 Million | 38.04 Million |
Stock Holders Equity | 125.15 Million | 111.96 Million | 104.98 Million | 102.75 Million | 98.8 Million | 38.04 Million |
Common Stock | 229 Thousand | 226 Thousand | 226 Thousand | 226 Thousand | 222 Thousand | 195.36 Thousand |
Retained Earnings | 59.74 Million | 48.33 Million | 44.88 Million | 42.48 Million | 38.25 Million | 27.48 Million |
Accumulated other comprehensive income | -12.18 Million | -10.24 Million | -13.72 Million | -13.08 Million | -11.1 Million | -11.28 Million |
Common Stock Equity | 125.15 Million | 111.96 Million | 104.98 Million | 102.75 Million | 98.8 Million | 38.04 Million |
Capital Lease Obligation | 1.47 Million | 943 Thousand | 967 Thousand | 722 Thousand | - | - |
Total Investments | - | - | 12 Thousand | 12 Thousand | 14 Thousand | - |
Total Debt | 1.47 Million | 943 Thousand | 967 Thousand | 1.22 Million | - | - |
Net Debt | -32.01 Million | -29.19 Million | -22.31 Million | -29.95 Million | -36.22 Million | -15.94 Million |
Breakdown | 2024 Q2 | 2023 Q4 | 2023 FY | 2023 Q2 | 2022 FY | 2022 Q4 |
---|---|---|---|---|---|---|
Total Assets | 170.53 Million | 170.64 Million | 170.64 Million | 171.32 Million | 141.26 Million | 141.26 Million |
Total Current Assets | 70.4 Million | 70.97 Million | 70.97 Million | 67.58 Million | 64.22 Million | 64.22 Million |
Cash And Short Term Investments | 31.87 Million | 33.48 Million | 33.48 Million | 28.99 Million | 30.14 Million | 30.14 Million |
Cash and Cash Equivalents | 31.87 Million | 33.48 Million | 33.48 Million | 28.99 Million | 30.14 Million | 30.14 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 19.05 Million | 15.66 Million | 15.66 Million | 21.08 Million | 17.7 Million | 17.28 Million |
Inventory | 19.47 Million | 17.95 Million | 17.95 Million | 15.61 Million | 13.61 Million | 13.61 Million |
Other Current Assets | 20.94 Million | 1.98 Million | 1.98 Million | 1.89 Million | 20.47 Million | 20.47 Million |
Total Non-Current Assets | 100.12 Million | 99.66 Million | 99.66 Million | 103.74 Million | 77.03 Million | 77.03 Million |
Net PPE | 28.9 Million | 27.14 Million | 27.14 Million | 27.06 Million | 26.58 Million | 26.58 Million |
Good Will And Intangible Assets | 69.32 Million | 72.51 Million | 72.51 Million | 76.67 Million | 50.45 Million | 50.45 Million |
Good Will | 36.94 Million | 36.93 Million | 36.93 Million | 36.82 Million | 23.81 Million | 23.81 Million |
Intangible Assets | 32.37 Million | 35.57 Million | 35.57 Million | 39.84 Million | 26.63 Million | 26.63 Million |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | 1.89 Million | - | - | - | - | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 43.54 Million | 45.48 Million | 45.48 Million | 55.38 Million | 29.3 Million | 29.3 Million |
Total Current Liabilities | 32.88 Million | 35.87 Million | 35.87 Million | 45.19 Million | 22.59 Million | 22.59 Million |
Account Payables | 17.1 Million | 4.94 Million | 4.94 Million | 19.99 Million | 16.05 Million | 16.05 Million |
Tax Payables | - | 697 Thousand | 697 Thousand | - | 571 Thousand | 571 Thousand |
Short Term Debt | 707 Thousand | 570 Thousand | 570 Thousand | 6.78 Million | 628 Thousand | 628 Thousand |
Deferred Revenue | 14.54 Million | 9.23 Million | 9.23 Million | 7.22 Million | 5.06 Million | 5.78 Million |
Other Current Liabilities | 528 Thousand | 21.12 Million | 21.12 Million | 11.19 Million | 842 Thousand | 123 Thousand |
Total Non Current Liabilities | 10.65 Million | 9.61 Million | 9.61 Million | 10.18 Million | 6.71 Million | 6.71 Million |
Long-Term Debt | 2.06 Million | 906 Thousand | 906 Thousand | 952 Thousand | 315 Thousand | 315 Thousand |
Deferred Revenue Non Current | -2.06 Million | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 2.06 Million | - | - | - | - | - |
Other Liabilities | 1.00 | - | - | - | - | - |
Total Equity | 126.98 Million | 125.15 Million | 125.15 Million | 115.94 Million | 111.96 Million | 111.96 Million |
Stock Holders Equity | 126.98 Million | 125.15 Million | 125.15 Million | 115.94 Million | 111.96 Million | 111.96 Million |
Common Stock | 229 Thousand | 229 Thousand | 229 Thousand | 229 Thousand | 226 Thousand | 226 Thousand |
Retained Earnings | 76.47 Million | 59.74 Million | 59.74 Million | 49.4 Million | 48.33 Million | 48.33 Million |
Accumulated other comprehensive income | -12.49 Million | -12.18 Million | -12.18 Million | -10.65 Million | -10.24 Million | -10.24 Million |
Common Stock Equity | 126.98 Million | 125.15 Million | 125.15 Million | 115.94 Million | 111.96 Million | 111.96 Million |
Capital Lease Obligation | 2.06 Million | 1.47 Million | 1.47 Million | 1.73 Million | 943 Thousand | 943 Thousand |
Total Investments | - | - | - | - | - | - |
Total Debt | 2.77 Million | 1.47 Million | 1.47 Million | 7.73 Million | 943 Thousand | 943 Thousand |
Net Debt | -29.1 Million | -32.01 Million | -32.01 Million | -21.25 Million | -29.19 Million | -29.19 Million |
2727
6189
LAT1V
O39
BIPS
PMVP