(Q2)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q2)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -28.57%1.5M | -92.16%400K | -92.16%400K | -76.67%2.1M | -22.73%5.1M | -22.73%5.1M | 13.92%9M | -7.04%6.6M | -7.04%6.6M | 172.41%7.9M |
-Cash and cash equivalents | -28.57%1.5M | -92.16%400K | -92.16%400K | -76.67%2.1M | -22.73%5.1M | -22.73%5.1M | 13.92%9M | -7.04%6.6M | -7.04%6.6M | 172.41%7.9M |
-Accounts receivable | -7.71%50.3M | -12.69%35.1M | -12.69%35.1M | -1.27%54.5M | 7.77%40.2M | 7.77%40.2M | 15.24%55.2M | 11.68%37.3M | 11.68%37.3M | 46.93%47.9M |
-Taxes receivable | -80.00%200K | 200.00%600K | 200.00%600K | 233.33%1M | --200K | --200K | 200.00%300K | --0 | --0 | -97.78%100K |
-Other receivables | ---- | 91.67%2.3M | 91.67%2.3M | ---- | 140.00%1.2M | 140.00%1.2M | ---- | -64.29%500K | -64.29%500K | ---- |
Inventory | -10.28%48M | -22.04%46.7M | -22.04%46.7M | -18.94%53.5M | 7.16%59.9M | 7.16%59.9M | 60.19%66M | 46.72%55.9M | 46.72%55.9M | 21.53%41.2M |
Prepaid assets | ---- | -8.14%7.9M | -8.14%7.9M | ---- | 28.36%8.6M | 28.36%8.6M | ---- | 81.08%6.7M | 81.08%6.7M | ---- |
Current deferred assets | ---- | --0 | --0 | --0 | --800K | --800K | ---- | --0 | --0 | ---- |
Total current assets | -9.99%100M | -19.83%93M | -19.83%93M | -14.87%111.1M | 8.41%116M | 8.41%116M | 34.40%130.5M | 27.84%107M | 27.84%107M | 31.39%97.1M |
Non current assets | ||||||||||
Net PPE | -3.50%113.2M | -5.27%115M | -5.27%115M | 3.08%117.3M | 6.49%121.4M | 6.49%121.4M | 8.48%113.8M | 16.56%114M | 16.56%114M | 9.84%104.9M |
-Gross PPE | -3.50%113.2M | 4.44%185.9M | 4.44%185.9M | 3.08%117.3M | 10.42%178M | 10.42%178M | 8.48%113.8M | 5.29%161.2M | 5.29%161.2M | 9.84%104.9M |
-Accumulated depreciation | ---- | -25.27%-70.9M | -25.27%-70.9M | ---- | -19.92%-56.6M | -19.92%-56.6M | ---- | 14.65%-47.2M | 14.65%-47.2M | ---- |
Goodwill and other intangible assets | -5.00%15.2M | -6.51%15.8M | -6.51%15.8M | -10.61%16M | -9.14%16.9M | -9.14%16.9M | -5.79%17.9M | -6.53%18.6M | -6.53%18.6M | -6.86%19M |
-Goodwill | ---- | 0.00%10.8M | 0.00%10.8M | ---- | -1.82%10.8M | -1.82%10.8M | ---- | 0.00%11M | 0.00%11M | ---- |
-Other intangible assets | ---- | -18.03%5M | -18.03%5M | ---- | -19.74%6.1M | -19.74%6.1M | ---- | -14.61%7.6M | -14.61%7.6M | ---- |
Total non current assets | -3.68%128.4M | -5.42%130.8M | -5.42%130.8M | 1.21%133.3M | 4.30%138.3M | 4.30%138.3M | 6.30%131.7M | 12.66%132.6M | 12.66%132.6M | 6.90%123.9M |
Total assets | -6.55%228.4M | -11.99%223.8M | -11.99%223.8M | -6.79%244.4M | 6.14%254.3M | 6.14%254.3M | 18.64%262.2M | 18.97%239.6M | 18.97%239.6M | 16.44%221M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 0.41%49.4M | -13.53%35.8M | -13.53%35.8M | -16.61%49.2M | -1.43%41.4M | -1.43%41.4M | 7.66%59M | 21.04%42M | 21.04%42M | 74.52%54.8M |
-accounts payable | 0.41%49.4M | -14.45%29M | -14.45%29M | -16.61%49.2M | -9.36%33.9M | -9.36%33.9M | 7.66%59M | 31.23%37.4M | 31.23%37.4M | 74.52%54.8M |
-Total tax payable | ---- | -6.25%6M | -6.25%6M | ---- | 72.97%6.4M | 72.97%6.4M | ---- | -32.73%3.7M | -32.73%3.7M | ---- |
-Other payable | ---- | -27.27%800K | -27.27%800K | ---- | 22.22%1.1M | 22.22%1.1M | ---- | 28.57%900K | 28.57%900K | ---- |
Current provisions | 0.00%200K | 0.00%200K | 0.00%200K | -60.00%200K | -71.43%200K | -71.43%200K | 0.00%500K | -12.50%700K | -12.50%700K | -16.67%500K |
Current debt and capital lease obligation | 2.27%13.5M | -0.77%12.9M | -0.77%12.9M | -8.97%13.2M | -26.97%13M | -26.97%13M | 46.46%14.5M | 32.84%17.8M | 32.84%17.8M | 5.32%9.9M |
-Current debt | --1.4M | ---- | ---- | --0 | ---- | ---- | --2.7M | 31.11%5.9M | 31.11%5.9M | ---- |
-Current capital lease obligation | -8.33%12.1M | -0.77%12.9M | -0.77%12.9M | 11.86%13.2M | 9.24%13M | 9.24%13M | 19.19%11.8M | 33.71%11.9M | 33.71%11.9M | 5.32%9.9M |
Current liabilities | 0.80%63.1M | -9.74%54.7M | -9.74%54.7M | -15.41%62.6M | -9.82%60.6M | -9.82%60.6M | 13.50%74M | 16.46%67.2M | 16.46%67.2M | 57.49%65.2M |
Non current liabilities | ||||||||||
Long term provisions | 30.00%1.3M | 10.00%1.1M | 10.00%1.1M | -9.09%1M | 25.00%1M | 25.00%1M | 83.33%1.1M | 14.29%800K | 14.29%800K | 0.00%600K |
Long term debt and capital lease obligation | -24.42%48.9M | -35.63%45.7M | -35.63%45.7M | -2.56%64.7M | 21.37%71M | 21.37%71M | 32.01%66.4M | 12.50%58.5M | 12.50%58.5M | -27.21%50.3M |
-Long term debt | -74.57%4.4M | --0 | --0 | -18.78%17.3M | 73.50%20.3M | 73.50%20.3M | 222.73%21.3M | -6.40%11.7M | -6.40%11.7M | -75.00%6.6M |
-Long term capital lease obligation | -6.12%44.5M | -9.86%45.7M | -9.86%45.7M | 5.10%47.4M | 8.33%50.7M | 8.33%50.7M | 3.20%45.1M | 18.48%46.8M | 18.48%46.8M | 2.34%43.7M |
Total non current liabilities | -19.31%58.5M | -30.46%54.8M | -30.46%54.8M | -4.23%72.5M | 19.03%78.8M | 19.03%78.8M | 33.27%75.7M | 17.17%66.2M | 17.17%66.2M | -21.00%56.8M |
Total liabilities | -9.99%121.6M | -21.45%109.5M | -21.45%109.5M | -9.75%135.1M | 4.50%139.4M | 4.50%139.4M | 22.70%149.7M | 16.81%133.4M | 16.81%133.4M | 7.68%122M |
Shareholders'equity | ||||||||||
Share capital | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K |
-common stock | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K |
Retained earnings | -1.50%85.2M | -0.55%91.2M | -0.55%91.2M | -2.26%86.5M | 10.35%91.7M | 10.35%91.7M | 15.84%88.5M | 26.87%83.1M | 26.87%83.1M | 36.92%76.4M |
Paid-in capital | 0.00%22.2M | 0.00%22.2M | 0.00%22.2M | 0.45%22.2M | 1.37%22.2M | 1.37%22.2M | 2.79%22.1M | 3.79%21.9M | 3.79%21.9M | 7.50%21.5M |
Less: Treasury stock | 14.29%800K | --100K | --100K | --700K | --0 | --0 | ---- | ---- | ---- | ---- |
Other equity interest | 16.67%1.4M | 0.00%900K | 0.00%900K | -33.33%1.2M | -18.18%900K | -18.18%900K | 80.00%1.8M | 120.00%1.1M | 120.00%1.1M | 66.67%1M |
Total stockholders'equity | -2.29%106.8M | -0.52%114.3M | -0.52%114.3M | -2.84%109.3M | 8.19%114.9M | 8.19%114.9M | 13.64%112.5M | 21.79%106.2M | 21.79%106.2M | 29.41%99M |
Total equity | -2.29%106.8M | -0.52%114.3M | -0.52%114.3M | -2.84%109.3M | 8.19%114.9M | 8.19%114.9M | 13.64%112.5M | 21.79%106.2M | 21.79%106.2M | 29.41%99M |
Currency Unit | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data