Income Statement
(Currency in GBX)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
-36.1M |
77.6M |
74M |
40.9M |
27.8M |
Minority
Interest
|
- |
- |
- |
- |
0M |
Net
Income
|
-27.9M |
58.2M |
55.5M |
33.9M |
30.9M |
Selling
General
Administrative
|
359.2M |
178.6M |
151.3M |
134.9M |
125.7M |
Gross
Profit
|
426.3M |
384.8M |
345.9M |
291.6M |
273.1M |
Reconciled
Depreciation
|
89.7M |
89.1M |
15.5M |
14.2M |
9.8M |
Ebit
|
8.4M |
164.4M |
146.5M |
116.8M |
112.8M |
Ebitda
|
98.1M |
253.5M |
162M |
131M |
122.6M |
Depreciation
And
Amortization
|
89.7M |
89.1M |
15.5M |
14.2M |
9.8M |
Operating
Income
|
6.3M |
95.5M |
84M |
52.2M |
112.8M |
Other
Operating
Expenses
|
755.2M |
511.7M |
521M |
456.4M |
436.3M |
Interest
Expense
|
43.9M |
12.2M |
9.8M |
11.5M |
10.5M |
Tax
Provision
|
-8.2M |
19.4M |
18.5M |
7M |
-3.1M |
Interest
Income
|
0.8M |
0.1M |
12.8M |
0.1M |
10.2M |
Net
Interest
Income
|
-43.1M |
-12.1M |
-9.8M |
-11.4M |
-10.5M |
Income
Tax
Expense
|
-8.2M |
19.4M |
18.5M |
7M |
-3.1M |
Total
Revenue
|
761.5M |
681.8M |
608M |
515.1M |
481.8M |
Total
Operating
Expenses
|
420M |
214.7M |
258.9M |
232.9M |
227.6M |
Cost
Of
Revenue
|
335.2M |
297M |
262.1M |
223.5M |
208.7M |
Total
Other
Income
Expense
Net
|
-53.2M |
-18.2M |
-13M |
-17.8M |
-85M |
Net
Income
From
Continuing
Ops
|
-27.9M |
58.2M |
55.5M |
33.9M |
30.9M |
Net
Income
Applicable
To
Common
Shares
|
-27.9M |
58.2M |
55.5M |
33.9M |
30.9M |
Balance Sheet
(Currency in GBX)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Total
Assets
|
1569.4M |
1293.3M |
1214.1M |
1237.6M |
1048.5M |
Intangible
Assets
|
587.9M |
485.1M |
479.7M |
438.4M |
434.9M |
Other
Current
Assets
|
147.8M |
147.8M |
124.3M |
100.7M |
107.8M |
Total
Liab
|
814.2M |
626.5M |
581.2M |
600.1M |
539.4M |
Total
Stockholder
Equity
|
755.2M |
666.8M |
632.9M |
637.5M |
509.1M |
Other
Current
Liab
|
4.1M |
6.4M |
22.6M |
8.9M |
5.1M |
Common
Stock
|
1.1M |
1.1M |
1.1M |
1.1M |
1M |
Capital
Stock
|
1.1M |
1.1M |
1.1M |
1.1M |
1M |
Retained
Earnings
|
86.6M |
164M |
147.7M |
126.4M |
124.2M |
Good
Will
|
334.5M |
245.4M |
236.1M |
253.8M |
252.1M |
Other
Assets
|
10M |
7.6M |
7.6M |
8.8M |
6.4M |
Cash
|
74.4M |
120.9M |
118.4M |
227.4M |
80.3M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
164M |
158.7M |
155.8M |
137.3M |
118.1M |
Current
Deferred
Revenue
|
11.5M |
12.2M |
16.6M |
25.6M |
16.3M |
Net
Debt
|
430.1M |
208.2M |
200.2M |
127.6M |
227.8M |
Short
Term
Debt
|
3.9M |
3.3M |
3.1M |
4.6M |
1.2M |
Short
Long
Term
Debt
|
- |
- |
0M |
1.4M |
1.2M |
Short
Long
Term
Debt
Total
|
504.5M |
329.1M |
318.6M |
355M |
308.1M |
Other
Stockholder
Equity
|
-87.7M |
-165.1M |
-148.8M |
-127.5M |
383.9M |
Property
Plant
Equipment
|
159.3M |
100.3M |
87M |
76.4M |
58.4M |
Total
Current
Assets
|
467.9M |
444.4M |
392.2M |
448.9M |
292.1M |
Long
Term
Investments
|
- |
- |
- |
- |
10.1M |
Short
Term
Investments
|
- |
- |
- |
0.3M |
0.3M |
Net
Receivables
|
161.9M |
136.8M |
119.2M |
97.3M |
103.8M |
Long
Term
Debt
|
487.6M |
313.7M |
302.7M |
338.6M |
306.9M |
Inventory
|
217.3M |
175.7M |
149.5M |
120.8M |
104M |
Accounts
Payable
|
144.5M |
136.8M |
113.5M |
98.2M |
95.5M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
-51.4M |
-42.7M |
Non
Currrent
Assets
Other
|
15.8M |
17.1M |
17.4M |
0.3M |
0.3M |
Non
Current
Assets
Total
|
1101.5M |
848.9M |
821.9M |
788.7M |
756.4M |
Capital
Lease
Obligations
|
16.9M |
15.4M |
15.9M |
15M |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in GBX)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
-426.2M |
-78.3M |
-0.8M |
-7.6M |
-7.6M |
Total
Cashflows
From
Investing
Activities
|
-426.2M |
-78.3M |
-136.1M |
-81.5M |
-61.9M |
Total
Cash
From
Financing
Activities
|
316.5M |
-46.1M |
-55.1M |
118.9M |
-20.1M |
Net
Income
|
6.3M |
95.5M |
84M |
52.2M |
39M |
Change
In
Cash
|
-46.5M |
2.5M |
-109M |
147.1M |
0.6M |
Begin
Period
Cash
Flow
|
120.9M |
118.4M |
227.4M |
80.3M |
79.7M |
End
Period
Cash
Flow
|
74.4M |
120.9M |
118.4M |
227.4M |
80.3M |
Total
Cash
From
Operating
Activities
|
63.6M |
122.9M |
89.1M |
106.4M |
81.8M |
Depreciation
|
89.7M |
89.1M |
15.5M |
14.2M |
9.8M |
Other
Cashflows
From
Investing
Activities
|
0.8M |
0.1M |
-1.3M |
0.3M |
0.3M |
Dividends
Paid
|
51.7M |
44.8M |
37.9M |
33.3M |
28.4M |
Change
To
Inventory
|
-31.1M |
-19.3M |
-36.6M |
-15.7M |
-14.1M |
Sale
Purchase
Of
Stock
|
-15.1M |
- |
13.6M |
140.2M |
1.2M |
Other
Cashflows
From
Financing
Activities
|
368.2M |
-3.6M |
-17.2M |
152.2M |
43.9M |
Capital
Expenditures
|
30.3M |
77.6M |
134.8M |
49.2M |
22.5M |
Change
In
Working
Capital
|
-60.2M |
-27.8M |
-36M |
-8.7M |
-19.5M |
Other
Non
Cash
Items
|
18M |
2.4M |
77.6M |
75.6M |
84.4M |
Free
Cash
Flow
|
33.3M |
45.3M |
-45.7M |
57.2M |
59.3M |