Income Statement
(Currency in GBP)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Income
Before
Tax
|
-469127M |
-869562M |
5670456M |
35492M |
1691302M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-1006257M |
-1708029M |
4246768M |
-953969M |
1379192M |
Selling
General
Administrative
|
- |
- |
2271497M |
2060080M |
1866315M |
Gross
Profit
|
3328042M |
3265574M |
2874929M |
2700051M |
3854565M |
Reconciled
Depreciation
|
- |
- |
- |
- |
- |
Ebit
|
632714M |
713852M |
603432M |
554833M |
921029M |
Ebitda
|
1526202M |
1566276M |
1454748M |
2606305M |
2615216M |
Depreciation
And
Amortization
|
893488M |
852424M |
851316M |
2051472M |
1694187M |
Operating
Income
|
632714M |
713852M |
603432M |
554833M |
921029M |
Other
Operating
Expenses
|
6483664M |
6708584M |
5856015M |
5848653M |
7277165M |
Interest
Expense
|
- |
- |
0M |
0M |
0M |
Tax
Provision
|
- |
- |
1303168M |
792655M |
237023M |
Interest
Income
|
- |
- |
2554153M |
895703M |
424655M |
Net
Interest
Income
|
- |
- |
- |
- |
- |
Income
Tax
Expense
|
320674M |
592637M |
1303168M |
797697M |
236684M |
Total
Revenue
|
6570439M |
6221534M |
5628167M |
6185093M |
9602236M |
Total
Operating
Expenses
|
3241267M |
3752624M |
3102777M |
2363611M |
1529494M |
Cost
Of
Revenue
|
3242397M |
2955960M |
2753238M |
3485042M |
5747671M |
Total
Other
Income
Expense
Net
|
-1101841M |
-1583414M |
5067024M |
-519341M |
770273M |
Net
Income
From
Continuing
Ops
|
- |
- |
- |
- |
- |
Net
Income
Applicable
To
Common
Shares
|
- |
- |
4957716M |
-992524M |
1379192M |
Balance Sheet
(Currency in GBP)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Total
Assets
|
43936368M |
47544670M |
45750453M |
37257292M |
36096476M |
Intangible
Assets
|
2409641M |
2427580M |
2308370M |
1985972M |
6892195M |
Other
Current
Assets
|
531499M |
1434940M |
2100728M |
9697018M |
990757M |
Total
Liab
|
33287153M |
35836908M |
33794860M |
29884375M |
27087272M |
Total
Stockholder
Equity
|
9029849M |
9975674M |
10213093M |
5913613M |
7621481M |
Other
Current
Liab
|
8163852M |
10412598M |
10909409M |
6150836M |
6772089M |
Common
Stock
|
238772M |
238772M |
238772M |
238772M |
238772M |
Capital
Stock
|
- |
- |
- |
- |
- |
Retained
Earnings
|
2006238M |
4515704M |
8810422M |
3945820M |
5571285M |
Good
Will
|
5199480M |
4897913M |
4684419M |
3998167M |
4321467M |
Other
Assets
|
210823M |
163255M |
206069M |
221371M |
586943M |
Cash
|
6925153M |
5169001M |
4662725M |
3369015M |
3858518M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
10580724M |
12381462M |
12879684M |
7736162M |
8681697M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
-6925153M |
-5169001M |
-4662725M |
-3369015M |
-3858518M |
Short
Term
Debt
|
- |
- |
3046602M |
1735458M |
541179M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
- |
- |
11505290M |
10048672M |
12204146M |
Other
Stockholder
Equity
|
6784839M |
5221198M |
1163899M |
1729021M |
1811424M |
Property
Plant
Equipment
|
- |
- |
2815598M |
2558208M |
4070704M |
Total
Current
Assets
|
10586482M |
10028589M |
10820166M |
15636943M |
7757988M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
371313M |
920732M |
1713449M |
313487M |
203476M |
Net
Receivables
|
2594736M |
2361149M |
2216434M |
2072326M |
2339977M |
Long
Term
Debt
|
- |
- |
10777736M |
9286729M |
11646191M |
Inventory
|
163781M |
142767M |
126830M |
185097M |
365260M |
Accounts
Payable
|
2416872M |
1968864M |
1970275M |
1585326M |
1909608M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
-33139063M |
-37352826M |
-34724218M |
-21398978M |
-27751545M |
Non
Current
Assets
Total
|
33139063M |
37352826M |
34724218M |
21398978M |
27751545M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in GBP)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Investments
|
- |
- |
- |
- |
- |
Total
Cashflows
From
Investing
Activities
|
- |
- |
-1468599M |
-4286921M |
-2908016M |
Total
Cash
From
Financing
Activities
|
191517M |
602216M |
2194077M |
2920863M |
2202291M |
Net
Income
|
-970144M |
-1708029M |
4987962M |
-961576M |
1411199M |
Change
In
Cash
|
1756152M |
506276M |
1294958M |
-248521M |
523868M |
Begin
Period
Cash
Flow
|
506276M |
1294958M |
- |
523868M |
1151548M |
End
Period
Cash
Flow
|
1756152M |
506276M |
1294958M |
-248521M |
523868M |
Total
Cash
From
Operating
Activities
|
741292M |
2725450M |
557250M |
1117879M |
1171864M |
Depreciation
|
893488M |
852424M |
851316M |
2051472M |
1694187M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
-821711M |
-3054370M |
-1543062M |
Dividends
Paid
|
70241M |
75847M |
86760M |
68659M |
47918M |
Change
To
Inventory
|
-18929M |
-11623M |
6276M |
-374722M |
-470686M |
Sale
Purchase
Of
Stock
|
-1055436M |
-602361M |
-2226229M |
-231980M |
-384102M |
Other
Cashflows
From
Financing
Activities
|
7612185M |
10078112M |
10297967M |
8868229M |
9762690M |
Capital
Expenditures
|
633765M |
835073M |
646888M |
1232551M |
1364954M |
Change
In
Working
Capital
|
-536084M |
-417936M |
-282140M |
-617419M |
-660337M |
Other
Non
Cash
Items
|
1354032M |
3998991M |
-4999888M |
645402M |
-1273185M |
Free
Cash
Flow
|
107527M |
1890377M |
-89638M |
-114672M |
-193090M |