GBp 0.4
(1.28%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 31.95 Million | 40.17 Million | 26.37 Million | 8.77 Million | 8.78 Million | 8.1 Million |
Total Current Assets | 15.93 Million | 22.75 Million | 16.39 Million | 2.87 Million | 3.09 Million | 3.98 Million |
Cash And Short Term Investments | 7.4 Million | 14.92 Million | 12.96 Million | 1.05 Million | 770 Thousand | 1.92 Million |
Cash and Cash Equivalents | 6.06 Million | 14.92 Million | 12.96 Million | 1.05 Million | 770 Thousand | 1.92 Million |
Short Term Investments | 1.34 Million | 693 Thousand | 3 Million | - | - | - |
Net Receivables | 4.05 Million | 4.45 Million | 2.08 Million | 1.07 Million | 1.31 Million | - |
Inventory | 4.46 Million | 3.37 Million | 1.33 Million | 575 Thousand | 1 Million | 1.16 Million |
Other Current Assets | -1000.00 | -1000.00 | 1.00 | 159 Thousand | - | - |
Total Non-Current Assets | 16.01 Million | 17.42 Million | 9.98 Million | 5.9 Million | 5.69 Million | 4.12 Million |
Net PPE | 16.01 Million | 15.18 Million | 9.4 Million | 5.62 Million | 5.51 Million | 3.92 Million |
Good Will And Intangible Assets | - | 2.23 Million | 577 Thousand | 278 Thousand | 175 Thousand | 202 Thousand |
Good Will | - | 1000.00 | - | - | - | - |
Intangible Assets | - | 2.23 Million | 577 Thousand | 278 Thousand | 175 Thousand | 202 Thousand |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | - | - | - | - | - | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 8.05 Million | 6.62 Million | 5.48 Million | 3.09 Million | 2.96 Million | 1.14 Million |
Total Current Liabilities | 6.21 Million | 4.21 Million | 2.59 Million | 1.37 Million | 1.28 Million | 672 Thousand |
Account Payables | 3.85 Million | 3.71 Million | 1.99 Million | 920 Thousand | 705 Thousand | 584 Thousand |
Tax Payables | 357 Thousand | 220 Thousand | 148 Thousand | 57 Thousand | - | 104 Thousand |
Short Term Debt | 568 Thousand | 506 Thousand | 604 Thousand | 299 Thousand | 256 Thousand | 88 Thousand |
Deferred Revenue | 593 Thousand | 55 Thousand | 21 Thousand | - | - | -50 Thousand |
Other Current Liabilities | 1.19 Million | -55 Thousand | -21 Thousand | 159 Thousand | 323 Thousand | 50 Thousand |
Total Non Current Liabilities | 1.83 Million | 2.4 Million | 2.88 Million | 1.71 Million | 1.68 Million | 470 Thousand |
Long-Term Debt | 404 Thousand | 2.22 Million | 2.68 Million | 1.51 Million | 476 Thousand | 270 Thousand |
Deferred Revenue Non Current | 174 Thousand | 188 Thousand | 200 Thousand | 200 Thousand | - | 200 Thousand |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 1.42 Million | -2000.00 | - | - | 1.2 Million | -202 Thousand |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 23.72 Million | 33.55 Million | 20.89 Million | 5.67 Million | 5.62 Million | 6.96 Million |
Stock Holders Equity | 23.72 Million | 33.55 Million | 20.89 Million | 5.67 Million | 5.62 Million | 6.96 Million |
Common Stock | 3.52 Million | 2.4 Million | 1.95 Million | 1.54 Million | 1.36 Million | 1.36 Million |
Retained Earnings | -47.62 Million | -27.53 Million | -22.97 Million | -19.11 Million | -16.91 Million | -15.56 Million |
Accumulated other comprehensive income | 464 Thousand | 464 Thousand | 464 Thousand | 464 Thousand | 464 Thousand | - |
Common Stock Equity | 23.72 Million | 33.55 Million | 20.89 Million | 5.67 Million | 5.62 Million | 6.96 Million |
Capital Lease Obligation | 1.42 Million | 1.63 Million | 1.72 Million | 1.37 Million | 1.2 Million | 58 Thousand |
Total Investments | 1.34 Million | 693 Thousand | 3 Million | - | - | - |
Total Debt | 2.4 Million | 2.72 Million | 3.29 Million | 1.81 Million | 1.93 Million | 358 Thousand |
Net Debt | -3.66 Million | -12.19 Million | -9.67 Million | 759 Thousand | 1.16 Million | -1.56 Million |
Breakdown | 2024 Q2 | 2023 Q4 | 2023 FY | 2023 Q2 | 2022 Q4 | 2022 FY |
---|---|---|---|---|---|---|
Total Assets | 37.72 Million | 31.95 Million | 31.95 Million | 35.86 Million | 40.17 Million | 40.17 Million |
Total Current Assets | 18.25 Million | 15.93 Million | 15.93 Million | 13.58 Million | 22.75 Million | 22.75 Million |
Cash And Short Term Investments | 4.98 Million | 7.4 Million | 7.4 Million | 4.5 Million | 14.92 Million | 14.92 Million |
Cash and Cash Equivalents | 4.98 Million | 6.06 Million | 6.06 Million | 4.5 Million | 14.92 Million | 14.92 Million |
Short Term Investments | - | 1.34 Million | 1.34 Million | - | 693 Thousand | 693 Thousand |
Net Receivables | 7.91 Million | 4.05 Million | 4.05 Million | 5.05 Million | 4.45 Million | 4.45 Million |
Inventory | 5.35 Million | 4.46 Million | 4.46 Million | 4.02 Million | 3.37 Million | 3.37 Million |
Other Current Assets | - | -1000.00 | -1000.00 | - | -1000.00 | -1000.00 |
Total Non-Current Assets | 19.47 Million | 16.01 Million | 16.01 Million | 22.27 Million | 17.42 Million | 17.42 Million |
Net PPE | 19.45 Million | 16.01 Million | 16.01 Million | 18.86 Million | 15.18 Million | 15.18 Million |
Good Will And Intangible Assets | 22 Thousand | - | - | 3.41 Million | 2.23 Million | 2.23 Million |
Good Will | - | - | - | - | 1000.00 | 1000.00 |
Intangible Assets | 22 Thousand | - | - | 3.41 Million | 2.23 Million | 2.23 Million |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | -1.00 | - | - | 1000.00 | - | - |
Other Assets | 1.00 | - | - | - | - | - |
Total Liabilities | 11.82 Million | 8.05 Million | 8.05 Million | 6.87 Million | 6.62 Million | 6.62 Million |
Total Current Liabilities | 6.33 Million | 6.21 Million | 6.21 Million | 4.61 Million | 4.21 Million | 4.21 Million |
Account Payables | 5.67 Million | 3.85 Million | 3.85 Million | 4.05 Million | 3.71 Million | 3.71 Million |
Tax Payables | - | 357 Thousand | 357 Thousand | - | 220 Thousand | 220 Thousand |
Short Term Debt | 668 Thousand | 568 Thousand | 568 Thousand | 559 Thousand | 506 Thousand | 506 Thousand |
Deferred Revenue | - | 593 Thousand | 593 Thousand | - | 1000.00 | 55 Thousand |
Other Current Liabilities | - | 1.19 Million | 1.19 Million | - | -1000.00 | -55 Thousand |
Total Non Current Liabilities | 5.48 Million | 1.83 Million | 1.83 Million | 2.25 Million | 2.4 Million | 2.4 Million |
Long-Term Debt | 3.68 Million | 404 Thousand | 404 Thousand | 2.07 Million | 2.22 Million | 2.22 Million |
Deferred Revenue Non Current | - | 174 Thousand | 174 Thousand | 181 Thousand | 188 Thousand | 188 Thousand |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 1.8 Million | -404 Thousand | 1.42 Million | 1000.00 | -2000.00 | -2000.00 |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 25.73 Million | 23.72 Million | 23.72 Million | 28.99 Million | 33.55 Million | 33.55 Million |
Stock Holders Equity | 25.73 Million | 23.72 Million | 23.72 Million | 28.99 Million | 33.55 Million | 33.55 Million |
Common Stock | 13.02 Million | 3.52 Million | 3.52 Million | 2.41 Million | 2.4 Million | 2.4 Million |
Retained Earnings | -54.56 Million | -47.62 Million | -47.62 Million | -32.26 Million | -27.53 Million | -27.53 Million |
Accumulated other comprehensive income | 464 Thousand | 464 Thousand | 464 Thousand | 464 Thousand | 464 Thousand | 464 Thousand |
Common Stock Equity | 25.73 Million | 23.72 Million | 23.72 Million | 28.99 Million | 33.55 Million | 33.55 Million |
Capital Lease Obligation | - | 1.42 Million | 1.42 Million | 1.63 Million | 1.63 Million | 1.63 Million |
Total Investments | - | 1.34 Million | 1.34 Million | - | 693 Thousand | 693 Thousand |
Total Debt | 4.34 Million | 2.4 Million | 2.4 Million | 2.63 Million | 2.72 Million | 2.72 Million |
Net Debt | -634 Thousand | -3.66 Million | -3.66 Million | -1.87 Million | -12.19 Million | -12.19 Million |
6823
BLM
9715
9311
URF
BSDGF