GBp 0.7
(0.0%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Revenue | 10.39 Million | 11.49 Million | 10.27 Million | 14.25 Million | 12.91 Million | 10.62 Million |
Cost of Revenue | 8.56 Million | 9.04 Million | 7.71 Million | 11.58 Million | 10.64 Million | 9.89 Million |
Gross Profit | 1.83 Million | 2.44 Million | 2.56 Million | 2.66 Million | 2.26 Million | 738 Thousand |
Operating Expenses | 3.71 Million | 3.25 Million | 3.4 Million | 3.07 Million | 3.85 Million | 3.63 Million |
Selling, General and Administrative Expenses | 30 Thousand | - | - | - | - | - |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 3.68 Million | 3.25 Million | 3.4 Million | 3.07 Million | 3.85 Million | 3.63 Million |
Cost and Expenses | 12.24 Million | 12.3 Million | 11.11 Million | 14.65 Million | 14.5 Million | 13.52 Million |
Operating Income | -1.85 Million | -811 Thousand | -787 Thousand | -409 Thousand | -1.59 Million | -2.07 Million |
Interest Expense | 1.48 Million | 1.46 Million | 1.62 Million | 1.2 Million | 978 Thousand | 1.01 Million |
Income Tax Expense | -127 Thousand | -127 Thousand | -123 Thousand | 1.78 Million | 29 Thousand | 340 Thousand |
Earnings before Tax | -3.34 Million | -2.23 Million | -2.39 Million | -2.19 Million | -2.96 Million | -3.09 Million |
Net Income | -3.22 Million | -2.1 Million | -2.27 Million | -3.97 Million | -2.99 Million | -3.09 Million |
Earnings Per Share Basic | -0.04 | -0.09 | -0.11 | -0.19 | -0.14 | -0.15 |
Earnings Per Share Diluted | -0.04 | -0.09 | -0.11 | -0.19 | -0.14 | -0.15 |
Weighted Average Shares Outstanding | 71.82 Million | 22.7 Million | 21.24 Million | 21.24 Million | 21.24 Million | 21.24 Million |
Weighted Average Shares Outstanding (Diluted) | 71.82 Million | 22.7 Million | 21.24 Million | 21.24 Million | 21.24 Million | 21.24 Million |
Gross Margin | 0.18 | 0.21 | 0.25 | 0.19 | 0.18 | 0.07 |
EBIT Margin | -0.09 | 0.01 | 0.01 | 0.01 | -0.07 | -0.21 |
Profit Margin | -0.31 | -0.18 | -0.22 | -0.28 | -0.23 | -0.29 |
EBITDA | -982 Thousand | 96 Thousand | 108 Thousand | -413 Thousand | -1.36 Million | -1.51 Million |
Earnings Before Tax Margin | -0.18 | -0.07 | -0.08 | -0.03 | -0.12 | -0.20 |
Breakdown | 2023 Q4 | 2023 Q2 | 2022 FY | 2022 Q4 | 2022 Q2 | 2021 FY |
---|---|---|---|---|---|---|
Revenue | 5.43 Million | 2.84 Million | 11.49 Million | 5.47 Million | 4.09 Million | 10.27 Million |
Cost of Revenue | 4.42 Million | 2.74 Million | 9.04 Million | 4.44 Million | 3.55 Million | 7.71 Million |
Gross Profit | 1.01 Million | 99.31 Thousand | 2.44 Million | 1.02 Million | 532.52 Thousand | 2.56 Million |
Operating Expenses | 1.32 Million | 943.85 Thousand | 3.25 Million | 1.06 Million | 916.66 Thousand | 3.4 Million |
Selling, General and Administrative Expenses | 1.42 Million | 1.05 Million | - | 1.12 Million | 962.82 Thousand | - |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 103.67 Thousand | 113.61 Thousand | - | 55.28 Thousand | 46.16 Thousand | 3.4 Million |
Cost and Expenses | 5.74 Million | 3.68 Million | 12.3 Million | 5.51 Million | 4.47 Million | 11.11 Million |
Operating Income | -305.41 Thousand | -844.54 Thousand | -811 Thousand | -47.76 Thousand | -384.14 Thousand | -787 Thousand |
Interest Expense | 747.99 Thousand | 436.96 Thousand | 1.46 Million | 455.75 Thousand | 756.74 Thousand | 1.62 Million |
Income Tax Expense | -101.27 Thousand | -11.91 Thousand | -127 Thousand | -106.39 Thousand | -28.84 Thousand | -123 Thousand |
Earnings before Tax | -1.37 Million | -1.28 Million | -2.23 Million | -744.79 Thousand | -1.14 Million | -2.39 Million |
Net Income | -1.29 Million | -1.26 Million | -2.1 Million | -636.72 Thousand | -1.11 Million | -2.27 Million |
Earnings Per Share Basic | -0.02 | -0.02 | - | -0.02 | -0.05 | - |
Earnings Per Share Diluted | -0.02 | -0.02 | - | -0.02 | -0.05 | - |
Weighted Average Shares Outstanding | 71.82 Million | 71.82 Million | 22.7 Million | 25.87 Million | 21.24 Million | 21.24 Million |
Weighted Average Shares Outstanding (Diluted) | 71.82 Million | 71.82 Million | 22.7 Million | 25.87 Million | 21.24 Million | 21.24 Million |
Gross Margin | 0.19 | 0.03 | 0.21 | 0.19 | 0.13 | 0.25 |
EBIT Margin | -0.05 | -0.19 | - | 0.06 | -0.01 | - |
Profit Margin | -0.24 | -0.45 | -0.18 | -0.12 | -0.27 | -0.22 |
EBITDA | -251.19 Thousand | -529.92 Thousand | - | 316.68 Thousand | -25.55 Thousand | - |
Earnings Before Tax Margin | -0.06 | -0.30 | -0.07 | -0.01 | -0.09 | -0.08 |
MBQ
HIVE
SAI
NQMLF
BBROOM
4958