Income Statement
(Currency in GBX)
Breakdown |
02-07-2023
|
30-06-2023
|
30-06-2022
|
26-06-2022
|
30-06-2021
|
Income
Before
Tax
|
- |
-6.933M |
-8.719M |
- |
7.824M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
- |
-6.231M |
-9.439M |
- |
5.685M |
Selling
General
Administrative
|
- |
- |
- |
- |
79.089M |
Gross
Profit
|
- |
119.202M |
126.822M |
- |
101.674M |
Reconciled
Depreciation
|
- |
20.413M |
16.059M |
- |
15.795M |
Ebit
|
1.935M |
2.168M |
16.044M |
22.183M |
11.785M |
Ebitda
|
- |
22.581M |
32.103M |
- |
27.58M |
Depreciation
And
Amortization
|
- |
20.413M |
16.059M |
- |
15.795M |
Operating
Income
|
- |
-4.013M |
-6.596M |
- |
9.49M |
Other
Operating
Expenses
|
0.319M |
202.565M |
209.451M |
0.319M |
152.75M |
Interest
Expense
|
- |
3.153M |
1.91M |
- |
1.65M |
Tax
Provision
|
- |
-0.702M |
0.72M |
- |
2.139M |
Interest
Income
|
- |
0.494M |
1.035M |
- |
0.238M |
Net
Interest
Income
|
- |
-2.659M |
-0.875M |
- |
-1.412M |
Income
Tax
Expense
|
-0.702M |
-0.702M |
0.72M |
0.72M |
2.139M |
Total
Revenue
|
- |
204.5M |
226.133M |
- |
164.551M |
Total
Operating
Expenses
|
- |
117.267M |
110.14M |
- |
89.873M |
Cost
Of
Revenue
|
- |
85.298M |
99.311M |
- |
62.877M |
Total
Other
Income
Expense
Net
|
- |
-2.92M |
-30.902M |
- |
-6.266M |
Net
Income
From
Continuing
Ops
|
- |
-6.231M |
-9.439M |
- |
5.685M |
Net
Income
Applicable
To
Common
Shares
|
-6.231M |
- |
- |
-9.439M |
- |
Balance Sheet
(Currency in GBX)
Breakdown |
02-07-2023
|
30-06-2023
|
30-06-2022
|
26-06-2022
|
30-06-2021
|
Total
Assets
|
- |
173.63M |
204.061M |
- |
156.015M |
Intangible
Assets
|
- |
1.292M |
1.818M |
- |
3.551M |
Other
Current
Assets
|
- |
- |
21.473M |
0.668M |
13.47M |
Total
Liab
|
- |
80.151M |
105.678M |
- |
84.327M |
Total
Stockholder
Equity
|
- |
93.479M |
98.383M |
- |
71.688M |
Other
Current
Liab
|
3.159M |
0.138M |
37.616M |
12.097M |
38.247M |
Common
Stock
|
0.138M |
0.138M |
0.137M |
0.137M |
0.126M |
Capital
Stock
|
- |
0.138M |
0.137M |
- |
0.126M |
Retained
Earnings
|
10.566M |
10.566M |
13.499M |
13.499M |
28.976M |
Good
Will
|
- |
- |
0.425M |
- |
0.425M |
Other
Assets
|
- |
- |
- |
- |
- |
Cash
|
- |
11.196M |
17.569M |
- |
10.046M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
39.547M |
39.547M |
57.446M |
57.446M |
52.209M |
Current
Deferred
Revenue
|
- |
- |
-10.39M |
- |
-9.061M |
Net
Debt
|
- |
36.765M |
36.966M |
- |
29.518M |
Short
Term
Debt
|
- |
10.622M |
10.39M |
- |
9.061M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
- |
47.961M |
54.535M |
- |
39.564M |
Other
Stockholder
Equity
|
4.582M |
82.775M |
-13.636M |
6.733M |
42.586M |
Property
Plant
Equipment
|
110.678M |
- |
- |
120.139M |
- |
Total
Current
Assets
|
61.535M |
61.535M |
82.104M |
82.104M |
55.554M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
6.941M |
12.945M |
17.541M |
11.945M |
12.421M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
35.04M |
35.04M |
43.062M |
43.062M |
32.038M |
Accounts
Payable
|
13.496M |
28.787M |
19.83M |
19.83M |
13.962M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
0.125M |
-121.957M |
- |
9.744M |
Non
Current
Assets
Total
|
- |
112.095M |
121.957M |
- |
100.461M |
Capital
Lease
Obligations
|
- |
47.961M |
54.535M |
- |
39.564M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in GBX)
Breakdown |
02-07-2023
|
30-06-2023
|
30-06-2022
|
26-06-2022
|
30-06-2021
|
Investments
|
-0.125M |
-10.744M |
-32.016M |
-0.125M |
-24.09M |
Total
Cashflows
From
Investing
Activities
|
-10.744M |
- |
- |
-32.016M |
- |
Total
Cash
From
Financing
Activities
|
-10.893M |
-10.893M |
29.691M |
29.691M |
-8.426M |
Net
Income
|
-6.231M |
-6.933M |
-8.719M |
-9.439M |
7.824M |
Change
In
Cash
|
-6.373M |
-6.373M |
7.523M |
7.523M |
-17.457M |
Begin
Period
Cash
Flow
|
11.196M |
17.569M |
10.046M |
10.046M |
27.503M |
End
Period
Cash
Flow
|
- |
11.196M |
17.569M |
10.046M |
10.046M |
Total
Cash
From
Operating
Activities
|
15.327M |
15.327M |
9.278M |
9.278M |
15.269M |
Depreciation
|
19.816M |
20.413M |
16.059M |
16.051M |
15.795M |
Other
Cashflows
From
Investing
Activities
|
-0.5M |
- |
- |
-6.3M |
- |
Dividends
Paid
|
- |
- |
- |
- |
1.386M |
Change
To
Inventory
|
7.678M |
7.678M |
-20.267M |
-20.267M |
-19.673M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
- |
22.927M |
-10.652M |
-1.002M |
-8.773M |
Capital
Expenditures
|
9.754M |
10.251M |
25.716M |
24.212M |
20.183M |
Change
In
Working
Capital
|
- |
-5.229M |
-27.77M |
- |
-10.572M |
Other
Non
Cash
Items
|
- |
6.97M |
11.58M |
- |
1.387M |
Free
Cash
Flow
|
- |
5.076M |
-16.438M |
- |
-4.914M |