Income Statement
(Currency in GBX)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
-11.285M |
-28.936M |
-30.025M |
1.946M |
3.917M |
Minority
Interest
|
-2.998M |
0.124M |
39.824M |
49.382M |
55.674M |
Net
Income
|
-13.913M |
-28.812M |
-19.809M |
7.58M |
0.356M |
Selling
General
Administrative
|
2.69M |
3.052M |
2.41M |
2.34M |
3.525M |
Gross
Profit
|
-1.439M |
-13.446M |
-27.457M |
4.479M |
10.579M |
Reconciled
Depreciation
|
0.024M |
0.03M |
0.04M |
0.038M |
0.038M |
Ebit
|
-11.655M |
-28.812M |
-19.809M |
7.58M |
5.337M |
Ebitda
|
-11.631M |
-28.782M |
-19.769M |
7.618M |
5.374M |
Depreciation
And
Amortization
|
0.024M |
0.03M |
0.04M |
0.038M |
0.038M |
Operating
Income
|
-11.655M |
-28.812M |
-19.809M |
7.58M |
5.337M |
Other
Operating
Expenses
|
9.846M |
15.49M |
2.569M |
2.534M |
6.662M |
Interest
Expense
|
2.628M |
2.177M |
0M |
0M |
3.561M |
Tax
Provision
|
0M |
0M |
0M |
0M |
0M |
Interest
Income
|
2.952M |
1.924M |
1.899M |
0.821M |
0.321M |
Net
Interest
Income
|
0.324M |
-0.253M |
1.899M |
0.821M |
-3.239M |
Income
Tax
Expense
|
2.628M |
-0.124M |
-10.217M |
-5.634M |
3.561M |
Total
Revenue
|
-1.439M |
-13.446M |
-27.457M |
4.479M |
10.579M |
Total
Operating
Expenses
|
9.846M |
15.49M |
2.569M |
2.534M |
6.662M |
Cost
Of
Revenue
|
- |
- |
- |
- |
- |
Total
Other
Income
Expense
Net
|
0.37M |
-0.124M |
-10.217M |
-5.634M |
-1.42M |
Net
Income
From
Continuing
Ops
|
-11.285M |
-28.936M |
-30.025M |
1.946M |
3.917M |
Net
Income
Applicable
To
Common
Shares
|
- |
-28.812M |
-19.809M |
7.58M |
1.776M |
Balance Sheet
(Currency in GBX)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Total
Assets
|
220.151M |
232.4M |
239.298M |
262.016M |
268.352M |
Intangible
Assets
|
- |
- |
- |
- |
- |
Other
Current
Assets
|
- |
- |
- |
- |
- |
Total
Liab
|
38.631M |
35.485M |
1.086M |
0.019M |
7.036M |
Total
Stockholder
Equity
|
142.079M |
160.323M |
194.426M |
206.734M |
205.641M |
Other
Current
Liab
|
-0.007M |
-0.016M |
-1.086M |
-0.019M |
-0.064M |
Common
Stock
|
106.638M |
106.638M |
106.638M |
106.638M |
106.638M |
Capital
Stock
|
106.638M |
106.638M |
106.638M |
106.638M |
106.638M |
Retained
Earnings
|
32.518M |
46.801M |
75.613M |
95.422M |
96.403M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
232.4M |
239.298M |
262.016M |
268.352M |
Cash
|
8.454M |
26.228M |
4.271M |
13.103M |
19.815M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
0.007M |
0.016M |
1.086M |
0.019M |
0.064M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
22.157M |
3.076M |
-4.271M |
-13.103M |
-19.815M |
Short
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
30.612M |
29.304M |
- |
- |
- |
Other
Stockholder
Equity
|
2.922M |
6.883M |
12.174M |
4.674M |
3.017M |
Property
Plant
Equipment
|
- |
0.516M |
0.534M |
0.568M |
0.537M |
Total
Current
Assets
|
12.079M |
33.195M |
20.621M |
20.961M |
21.505M |
Long
Term
Investments
|
207.575M |
198.689M |
218.144M |
240.486M |
246.31M |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
3.624M |
6.967M |
16.35M |
7.858M |
1.69M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
- |
- |
- |
- |
- |
Accounts
Payable
|
0.007M |
0.016M |
1.086M |
0.019M |
0.064M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
-0.495M |
-0.455M |
-0.417M |
Non
Currrent
Assets
Other
|
-208.073M |
-199.204M |
-218.677M |
-241.055M |
-246.847M |
Non
Current
Assets
Total
|
208.073M |
199.204M |
218.677M |
241.055M |
246.847M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in GBX)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-25.286M |
-2.347M |
-0.303M |
-0.303M |
-12.169M |
Total
Cashflows
From
Investing
Activities
|
- |
-2.347M |
-7.385M |
-5.679M |
-15.236M |
Total
Cash
From
Financing
Activities
|
0.314M |
27.883M |
-3.38M |
-10.325M |
28.133M |
Net
Income
|
-11.285M |
-28.936M |
-30.025M |
1.946M |
3.917M |
Change
In
Cash
|
-17.774M |
21.957M |
-8.832M |
-6.712M |
8.185M |
Begin
Period
Cash
Flow
|
26.228M |
4.271M |
13.103M |
19.815M |
11.63M |
End
Period
Cash
Flow
|
8.454M |
26.228M |
4.271M |
13.103M |
19.815M |
Total
Cash
From
Operating
Activities
|
7.215M |
-2.241M |
0.902M |
9.721M |
-4.79M |
Depreciation
|
0.024M |
0.03M |
0.04M |
0.038M |
0.038M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
- |
Dividends
Paid
|
0M |
0M |
0M |
8.561M |
6.975M |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
-25.286M |
27.883M |
-3.38M |
-1.764M |
31.337M |
Capital
Expenditures
|
0.006M |
0.012M |
0.005M |
0.048M |
0.031M |
Change
In
Working
Capital
|
2.725M |
2.942M |
-3.869M |
-0.039M |
-3.925M |
Other
Non
Cash
Items
|
15.751M |
23.723M |
34.757M |
7.775M |
-4.82M |
Free
Cash
Flow
|
7.209M |
-2.253M |
0.897M |
9.673M |
-4.82M |