(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 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -81.69%389.3M | -81.69%389.3M | -57.86%1.06B | 140.26%2.13B | 140.26%2.13B | 508.46%2.51B | 195.52%884.8M | --884.8M | -54.94%412.4M | 53.46%299.4M |
-Cash and cash equivalents | -81.69%389.3M | -81.69%389.3M | -57.86%1.06B | 140.26%2.13B | 140.26%2.13B | 508.46%2.51B | 195.52%884.8M | --884.8M | -54.94%412.4M | 53.46%299.4M |
-Accounts receivable | 18.07%341.7M | 18.07%341.7M | 23.60%592.3M | 28.11%289.4M | 28.11%289.4M | 48.77%479.2M | 4.34%225.9M | --225.9M | -39.00%322.1M | -54.53%216.5M |
-Taxes receivable | 983.78%80.2M | 983.78%80.2M | -80.00%100K | 2,366.67%7.4M | 2,366.67%7.4M | -70.59%500K | -93.88%300K | --300K | -81.52%1.7M | -44.94%4.9M |
-Other receivables | 22.47%105.2M | 22.47%105.2M | ---- | 47.59%85.9M | 47.59%85.9M | ---- | -11.82%58.2M | --58.2M | ---- | --66M |
Inventory | 25.69%36.2M | 25.69%36.2M | -1.70%28.9M | 5.11%28.8M | 5.11%28.8M | -14.53%29.4M | -12.46%27.4M | --27.4M | -5.23%34.4M | -18.70%31.3M |
Prepaid assets | 17.51%100M | 17.51%100M | ---- | 13.92%85.1M | 13.92%85.1M | ---- | -1.19%74.7M | --74.7M | ---- | --75.6M |
Total current assets | -59.78%1.06B | -59.78%1.06B | -44.33%1.68B | 106.09%2.62B | 106.09%2.62B | 280.59%3.02B | 83.14%1.27B | --1.27B | -46.76%793.8M | -3.70%695.2M |
Non current assets | ||||||||||
Net PPE | 6.25%271.9M | 6.25%271.9M | -0.20%251.7M | 6.27%255.9M | 6.27%255.9M | 0.20%252.2M | -7.03%240.8M | --240.8M | -20.07%251.7M | -22.32%259M |
-Gross PPE | 0.51%314.9M | 0.51%314.9M | -0.20%251.7M | 3.95%313.3M | 3.95%313.3M | 0.20%252.2M | -7.89%301.4M | --301.4M | -20.07%251.7M | -1.86%327.2M |
-Accumulated depreciation | 25.09%-43M | 25.09%-43M | ---- | 5.28%-57.4M | 5.28%-57.4M | ---- | 11.14%-60.6M | ---60.6M | ---- | ---68.2M |
Goodwill and other intangible assets | 10.37%9.77B | 10.37%9.77B | 13.93%9.75B | 2.93%8.85B | 2.93%8.85B | -1.51%8.56B | -0.62%8.6B | --8.6B | -7.10%8.69B | -9.53%8.65B |
-Goodwill | 12.75%6.63B | 12.75%6.63B | 14.67%6.51B | 2.86%5.88B | 2.86%5.88B | 0.44%5.67B | 2.52%5.72B | --5.72B | -4.01%5.65B | -9.24%5.58B |
-Other intangible assets | 5.66%3.14B | 5.66%3.14B | 12.47%3.24B | 3.09%2.97B | 3.09%2.97B | -5.15%2.88B | -6.29%2.88B | --2.88B | -12.34%3.04B | -10.06%3.08B |
Financial assets | --0 | --0 | --0 | -35.29%2.2M | -35.29%2.2M | --0 | -92.38%3.4M | --3.4M | 410.42%24.5M | 1,043.59%44.6M |
Defined pension benefit | -13.80%48.1M | -13.80%48.1M | -4.45%55.8M | 260.00%55.8M | 260.00%55.8M | 841.94%58.4M | --15.5M | --15.5M | 520.00%6.2M | --0 |
Total non current assets | 9.95%10.47B | 9.95%10.47B | 14.71%10.44B | 6.69%9.52B | 6.69%9.52B | 0.79%9.1B | -1.09%8.92B | --8.92B | -7.30%9.03B | -9.67%9.02B |
Total assets | -5.12%11.52B | -5.12%11.52B | -0.01%12.12B | 19.10%12.15B | 19.10%12.15B | 23.41%12.12B | 4.94%10.2B | --10.2B | -12.54%9.82B | -9.26%9.72B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -5.53%247.6M | -5.53%247.6M | -12.94%753M | 6.50%262.1M | 6.50%262.1M | 96.75%864.9M | 42.58%246.1M | --246.1M | -16.87%439.6M | -70.26%172.6M |
-accounts payable | -22.27%108.2M | -22.27%108.2M | 2.02%681.6M | 13.17%139.2M | 13.17%139.2M | 77.21%668.1M | 96.17%123M | --123M | -14.45%377M | -87.01%62.7M |
-Total tax payable | 76.49%85.6M | 76.49%85.6M | -63.72%71.4M | -34.10%48.5M | -34.10%48.5M | 214.38%196.8M | -5.64%73.6M | --73.6M | -28.94%62.6M | -20.00%78M |
-Other payable | -27.69%53.8M | -27.69%53.8M | ---- | 50.30%74.4M | 50.30%74.4M | ---- | 55.17%49.5M | --49.5M | ---- | --31.9M |
Current provisions | 26.58%38.1M | 26.58%38.1M | -31.49%19.8M | 86.96%30.1M | 86.96%30.1M | -4.93%28.9M | -63.98%16.1M | --16.1M | -36.00%30.4M | 27.71%44.7M |
Current debt and capital lease obligation | -93.37%28.4M | -93.37%28.4M | 1,304.38%417.1M | 1,328.67%428.6M | 1,328.67%428.6M | -6.31%29.7M | -10.18%30M | --30M | -2.46%31.7M | -82.08%33.4M |
-Current debt | --0 | --0 | --386.2M | --398.4M | --398.4M | ---- | --0 | --0 | ---- | --0 |
-Current capital lease obligation | -5.96%28.4M | -5.96%28.4M | 4.04%30.9M | 0.67%30.2M | 0.67%30.2M | -6.31%29.7M | -10.18%30M | --30M | -2.46%31.7M | -2.34%33.4M |
Other current liabilities | 25.13%94.6M | 25.13%94.6M | ---- | 575.00%75.6M | 575.00%75.6M | ---- | 5,500.00%11.2M | --11.2M | ---- | --200K |
Current liabilities | -10.93%1.79B | -10.93%1.79B | 21.18%2.13B | 48.80%2.01B | 48.80%2.01B | 41.64%1.76B | 12.44%1.35B | --1.35B | -15.51%1.24B | -24.23%1.2B |
Non current liabilities | ||||||||||
Long term provisions | 3.08%33.5M | 3.08%33.5M | -20.65%36.9M | -8.71%32.5M | -8.71%32.5M | 7.39%46.5M | -20.54%35.6M | --35.6M | 53.55%43.3M | 134.55%44.8M |
Long term debt and capital lease obligation | -1.83%1.75B | -1.83%1.75B | -24.74%1.74B | -21.07%1.78B | -21.07%1.78B | 0.82%2.31B | -3.51%2.26B | --2.26B | -16.51%2.3B | -12.11%2.34B |
-Long term debt | -1.81%1.51B | -1.81%1.51B | -27.03%1.51B | -23.74%1.54B | -23.74%1.54B | 0.54%2.07B | -3.37%2.02B | --2.02B | -16.70%2.06B | -12.08%2.09B |
-Long term capital lease obligation | -2.00%235.4M | -2.00%235.4M | -5.69%233.8M | 1.82%240.2M | 1.82%240.2M | 3.25%247.9M | -4.65%235.9M | --235.9M | -14.86%240.1M | -12.39%247.4M |
Derivative product liabilities | -37.03%187.2M | -37.03%187.2M | 47.62%232.5M | 630.47%297.3M | 630.47%297.3M | 2,118.31%157.5M | 442.67%40.7M | --40.7M | -92.52%7.1M | -66.52%7.5M |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | --7.6M | --7.6M | ---- | ---- |
Total non current liabilities | -4.50%2.55B | -4.50%2.55B | -15.20%2.6B | -4.68%2.67B | -4.68%2.67B | 9.26%3.06B | -3.03%2.8B | --2.8B | -21.20%2.8B | -12.46%2.89B |
Total liabilities | -7.26%4.34B | -7.26%4.34B | -1.92%4.73B | 12.71%4.68B | 12.71%4.68B | 19.21%4.82B | 1.51%4.15B | --4.15B | -19.53%4.05B | -16.28%4.09B |
Shareholders'equity | ||||||||||
Share capital | 0.00%1.4M | 0.00%1.4M | -6.67%1.4M | -6.67%1.4M | -6.67%1.4M | 0.00%1.5M | 0.00%1.5M | --1.5M | 0.00%1.5M | 15.38%1.5M |
-common stock | 0.00%1.4M | 0.00%1.4M | -6.67%1.4M | -6.67%1.4M | -6.67%1.4M | 0.00%1.5M | 0.00%1.5M | --1.5M | 0.00%1.5M | 15.38%1.5M |
Retained earnings | -9.94%2.85B | -9.94%2.85B | 1.04%3.04B | 53.98%3.17B | 53.98%3.17B | 59.67%3.01B | 13.85%2.06B | --2.06B | -9.75%1.89B | -37.14%1.81B |
Paid-in capital | 0.00%1.88B | 0.00%1.88B | 0.00%1.88B | 0.00%1.88B | 0.00%1.88B | 0.00%1.88B | -0.01%1.88B | --1.88B | -0.13%1.88B | 107.53%1.88B |
Total stockholders'equity | -5.64%6.75B | -5.64%6.75B | -0.36%6.98B | 24.22%7.15B | 24.22%7.15B | 27.95%7.01B | 5.63%5.76B | --5.76B | -9.02%5.48B | -3.16%5.45B |
Noncontrolling interests | 38.80%436.1M | 38.80%436.1M | 40.52%402.6M | 9.06%314.2M | 9.06%314.2M | -3.24%286.5M | 62.77%288.1M | --288.1M | 65.51%296.1M | -9.74%177M |
Total equity | -3.77%7.18B | -3.77%7.18B | 1.25%7.39B | 23.49%7.47B | 23.49%7.47B | 26.35%7.29B | 7.43%6.05B | --6.05B | -6.87%5.77B | -3.38%5.63B |
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