Income Statement
(Currency in GBX)
Breakdown |
30-04-2023
|
29-04-2023
|
30-04-2022
|
30-04-2021
|
24-04-2021
|
Income
Before
Tax
|
-78.5M |
- |
17.9M |
-36.7M |
-36.7M |
Minority
Interest
|
- |
- |
- |
0M |
- |
Net
Income
|
-148.1M |
- |
22.7M |
-36.1M |
-36.1M |
Selling
General
Administrative
|
372.7M |
- |
331.5M |
321.6M |
264.3M |
Gross
Profit
|
328.4M |
- |
342.6M |
293.1M |
293.1M |
Reconciled
Depreciation
|
55.8M |
- |
-6.1M |
53.4M |
- |
Ebit
|
-9.8M |
-41.4M |
34.8M |
-9.7M |
-17.3M |
Ebitda
|
46M |
- |
28.7M |
43.7M |
- |
Depreciation
And
Amortization
|
55.8M |
- |
-6.1M |
53.4M |
- |
Operating
Income
|
-70.1M |
- |
25.9M |
-29.5M |
-29.5M |
Other
Operating
Expenses
|
666.8M |
7.6M |
597.9M |
585.1M |
14.6M |
Interest
Expense
|
10.2M |
- |
8M |
7.2M |
0M |
Tax
Provision
|
69.6M |
- |
-4.8M |
-0.6M |
-0.6M |
Interest
Income
|
1.8M |
- |
- |
0M |
7.2M |
Net
Interest
Income
|
-8.4M |
- |
-8M |
-7.2M |
- |
Income
Tax
Expense
|
69.6M |
69.6M |
-4.8M |
-0.6M |
-0.6M |
Total
Revenue
|
622.5M |
- |
609.6M |
556.1M |
556.1M |
Total
Operating
Expenses
|
372.7M |
- |
330.9M |
322.1M |
- |
Cost
Of
Revenue
|
294.1M |
- |
267M |
263M |
263M |
Total
Other
Income
Expense
Net
|
-37.1M |
- |
13.9M |
-19.4M |
- |
Net
Income
From
Continuing
Ops
|
-148.1M |
- |
22.7M |
-36.1M |
- |
Net
Income
Applicable
To
Common
Shares
|
- |
-148.1M |
22.7M |
- |
-36.1M |
Balance Sheet
(Currency in GBX)
Breakdown |
30-04-2023
|
29-04-2023
|
30-04-2022
|
30-04-2021
|
24-04-2021
|
Total
Assets
|
361.6M |
- |
491.7M |
512.2M |
512.2M |
Intangible
Assets
|
21.2M |
- |
21.6M |
20.2M |
20.2M |
Other
Current
Assets
|
39.5M |
10.8M |
65.5M |
6.4M |
2.4M |
Total
Liab
|
414.7M |
- |
387.8M |
421.8M |
421.8M |
Total
Stockholder
Equity
|
-53.1M |
- |
103.9M |
90.4M |
90.4M |
Other
Current
Liab
|
0.7M |
38M |
0.4M |
106M |
11.9M |
Common
Stock
|
4.1M |
4.1M |
4.1M |
4.1M |
4.1M |
Capital
Stock
|
4.1M |
- |
4.1M |
4.1M |
- |
Retained
Earnings
|
104.6M |
104.6M |
256.7M |
233M |
233M |
Good
Will
|
21.6M |
- |
20.7M |
21.5M |
21.5M |
Other
Assets
|
- |
- |
67.2M |
- |
54.1M |
Cash
|
58.2M |
- |
20.5M |
38.9M |
38.9M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
275.7M |
275.7M |
226M |
232.5M |
232.5M |
Current
Deferred
Revenue
|
9.9M |
- |
8.8M |
-94.1M |
- |
Net
Debt
|
213.7M |
- |
218.3M |
230.7M |
- |
Short
Term
Debt
|
144.3M |
- |
87.6M |
94.1M |
- |
Short
Long
Term
Debt
|
83.8M |
- |
21.5M |
0M |
- |
Short
Long
Term
Debt
Total
|
271.9M |
- |
238.8M |
269.6M |
175.5M |
Other
Stockholder
Equity
|
-161.8M |
-311.1M |
-156.9M |
-146.7M |
-295.9M |
Property
Plant
Equipment
|
- |
64.8M |
102.6M |
- |
120.5M |
Total
Current
Assets
|
254M |
254M |
279.6M |
295.9M |
295.9M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
43.8M |
52M |
56M |
102.3M |
106.3M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
112.5M |
112.5M |
132.7M |
148.3M |
148.3M |
Accounts
Payable
|
120.8M |
66.2M |
129.2M |
126.5M |
126.5M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
-107.6M |
- |
-146.1M |
-162.2M |
- |
Non
Current
Assets
Total
|
107.6M |
- |
212.1M |
216.3M |
- |
Capital
Lease
Obligations
|
188.1M |
- |
217.3M |
269.6M |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in GBX)
Breakdown |
30-04-2023
|
29-04-2023
|
30-04-2022
|
30-04-2021
|
24-04-2021
|
Investments
|
-10.6M |
- |
-17.6M |
-13.6M |
- |
Total
Cashflows
From
Investing
Activities
|
- |
-10.6M |
-17.6M |
- |
-13.6M |
Total
Cash
From
Financing
Activities
|
-31M |
-31M |
-51.9M |
-47M |
-47M |
Net
Income
|
-70.1M |
-148.1M |
25.9M |
-29.5M |
-36.1M |
Change
In
Cash
|
5M |
5M |
-21.5M |
2.2M |
2.2M |
Begin
Period
Cash
Flow
|
17.4M |
17.4M |
38.9M |
36.7M |
36.7M |
End
Period
Cash
Flow
|
22.4M |
17.4M |
17.4M |
38.9M |
36.7M |
Total
Cash
From
Operating
Activities
|
45.8M |
45.8M |
47.6M |
52.6M |
52.6M |
Depreciation
|
55.8M |
48.4M |
-6.1M |
53.4M |
44.6M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
- |
Dividends
Paid
|
0.1M |
- |
148.3M |
3.4M |
- |
Change
To
Inventory
|
21.4M |
21.4M |
16.7M |
6.2M |
6.2M |
Sale
Purchase
Of
Stock
|
-2M |
- |
-2M |
-0.1M |
0.1M |
Other
Cashflows
From
Financing
Activities
|
99.4M |
-8.4M |
96.4M |
-7.2M |
-7.2M |
Capital
Expenditures
|
14.6M |
8.2M |
17.6M |
13.6M |
6.8M |
Change
In
Working
Capital
|
38.3M |
- |
1.8M |
20.4M |
22.9M |
Other
Non
Cash
Items
|
-13.8M |
- |
-20.5M |
-18.6M |
- |
Free
Cash
Flow
|
31.2M |
- |
30M |
39M |
- |