Income Statement
(Currency in GBX)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Income
Before
Tax
|
159.4M |
214.3M |
70.9M |
101M |
28.9M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
128.9M |
181.2M |
35.7M |
74.8M |
17.2M |
Selling
General
Administrative
|
- |
- |
259M |
259M |
192.6M |
Gross
Profit
|
618.1M |
578.8M |
470.5M |
401.5M |
260.6M |
Reconciled
Depreciation
|
54.2M |
36.9M |
29.5M |
29.5M |
10.6M |
Ebit
|
180.8M |
228.1M |
195.6M |
141.7M |
67.2M |
Ebitda
|
235M |
265M |
225.1M |
171.2M |
77.8M |
Depreciation
And
Amortization
|
54.2M |
36.9M |
29.5M |
29.5M |
10.6M |
Operating
Income
|
190.8M |
226.5M |
112.5M |
142.5M |
68M |
Other
Operating
Expenses
|
809.5M |
682.2M |
583.8M |
529.7M |
386.4M |
Interest
Expense
|
17.5M |
13.8M |
38.7M |
40.7M |
38.3M |
Tax
Provision
|
30.5M |
33.1M |
35.2M |
26.2M |
11.7M |
Interest
Income
|
1.9M |
- |
41.6M |
41.5M |
39.1M |
Net
Interest
Income
|
-16.8M |
-15M |
-41.6M |
-41.5M |
-39.1M |
Income
Tax
Expense
|
30.5M |
33.1M |
35.2M |
26.2M |
11.7M |
Total
Revenue
|
1000.3M |
908.3M |
773M |
672.2M |
454.4M |
Total
Operating
Expenses
|
427.3M |
352.7M |
281.3M |
259M |
192.6M |
Cost
Of
Revenue
|
382.2M |
329.5M |
302.5M |
270.7M |
193.8M |
Total
Other
Income
Expense
Net
|
-31.4M |
-12.2M |
-119.4M |
-54.6M |
-39.1M |
Net
Income
From
Continuing
Ops
|
128.9M |
181.2M |
35.7M |
74.8M |
17.2M |
Net
Income
Applicable
To
Common
Shares
|
- |
181.2M |
34.7M |
74.8M |
17.2M |
Balance Sheet
(Currency in GBX)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Total
Assets
|
992.6M |
859.1M |
652.8M |
656.5M |
450.2M |
Intangible
Assets
|
24.9M |
21.4M |
20.1M |
16.5M |
11.1M |
Other
Current
Assets
|
14.7M |
16.7M |
9M |
14.5M |
53.2M |
Total
Liab
|
588.4M |
530.9M |
502.1M |
586M |
458.6M |
Total
Stockholder
Equity
|
404.2M |
328.2M |
150.7M |
70.5M |
-8.4M |
Other
Current
Liab
|
100.3M |
102.6M |
99.7M |
97.3M |
33M |
Common
Stock
|
10M |
10M |
10M |
- |
- |
Capital
Stock
|
10M |
10M |
10M |
0M |
0M |
Retained
Earnings
|
1782.2M |
1711.3M |
1538.1M |
224.7M |
170.1M |
Good
Will
|
240.7M |
240.7M |
240.7M |
240.7M |
240.7M |
Other
Assets
|
- |
9.6M |
7.4M |
7.4M |
6M |
Cash
|
157.5M |
228M |
113.6M |
117.2M |
58.4M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
164.5M |
155M |
152.3M |
130.7M |
64.5M |
Current
Deferred
Revenue
|
-34.1M |
-19.8M |
-18.2M |
-41.8M |
- |
Net
Debt
|
294.3M |
165.8M |
252.8M |
65.5M |
15.9M |
Short
Term
Debt
|
34.1M |
19.8M |
18.2M |
41.8M |
3.2M |
Short
Long
Term
Debt
|
6M |
- |
- |
20M |
3.2M |
Short
Long
Term
Debt
Total
|
451.8M |
393.8M |
366.4M |
182.7M |
74.3M |
Other
Stockholder
Equity
|
-1388M |
-1393.1M |
-1397.4M |
-154.2M |
-178.5M |
Property
Plant
Equipment
|
- |
143.8M |
110M |
114.7M |
26.9M |
Total
Current
Assets
|
508.8M |
443.6M |
274.8M |
277.2M |
165.5M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
78.8M |
75.9M |
50.7M |
55.5M |
48.9M |
Long
Term
Debt
|
293.4M |
280.9M |
281.6M |
74.3M |
71.1M |
Inventory
|
257.8M |
123M |
101.5M |
90M |
53.9M |
Accounts
Payable
|
64.2M |
52.4M |
52.6M |
33.4M |
20M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
1M |
-405.9M |
-369.6M |
-371.9M |
- |
Non
Current
Assets
Total
|
483.8M |
415.5M |
378M |
379.3M |
284.7M |
Capital
Lease
Obligations
|
152.4M |
112.9M |
84.8M |
88.4M |
0M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in GBX)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Investments
|
-50.6M |
-25M |
-21.9M |
-21.9M |
-17.1M |
Total
Cashflows
From
Investing
Activities
|
- |
-25M |
-17.3M |
-21.9M |
-17.1M |
Total
Cash
From
Financing
Activities
|
-99.5M |
-47M |
-44M |
-44M |
-69.3M |
Net
Income
|
128.9M |
181.2M |
74.8M |
74.8M |
17.2M |
Change
In
Cash
|
-70.5M |
114.4M |
58.8M |
58.8M |
-28M |
Begin
Period
Cash
Flow
|
228M |
113.6M |
58.4M |
58.4M |
86.4M |
End
Period
Cash
Flow
|
157.5M |
228M |
117.2M |
117.2M |
58.4M |
Total
Cash
From
Operating
Activities
|
77.3M |
184.4M |
121.4M |
121.4M |
56M |
Depreciation
|
54.2M |
36.9M |
29.5M |
29.5M |
10.6M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
- |
Dividends
Paid
|
58.4M |
12.2M |
51.3M |
12.2M |
12.2M |
Change
To
Inventory
|
-133.2M |
-18.3M |
-36.1M |
-36.1M |
-14.1M |
Sale
Purchase
Of
Stock
|
- |
-35M |
-35M |
-35M |
-60M |
Other
Cashflows
From
Financing
Activities
|
-12M |
-14.3M |
97.2M |
-5.8M |
4.8M |
Capital
Expenditures
|
51.4M |
25M |
21.9M |
21.9M |
17.1M |
Change
In
Working
Capital
|
-145.9M |
-42.6M |
-17M |
-17M |
-12.4M |
Other
Non
Cash
Items
|
16.8M |
15M |
41.5M |
34.1M |
40.6M |
Free
Cash
Flow
|
25.9M |
159.4M |
99.5M |
99.5M |
38.9M |