Income Statement
(Currency in GBP)
Breakdown |
31-07-2023
|
31-07-2022
|
31-07-2021
|
31-07-2020
|
31-07-2019
|
Income
Before
Tax
|
9.573M |
-5.221M |
-5.08M |
-5.96M |
-5.509M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
11.085M |
-4.697M |
-4.395M |
-5.067M |
-4.358M |
Selling
General
Administrative
|
57.401M |
5.409M |
4.924M |
6.35M |
7.76M |
Gross
Profit
|
4.771M |
2.047M |
1.882M |
3.511M |
6.458M |
Reconciled
Depreciation
|
0.91M |
0.969M |
1.125M |
1.728M |
1.165M |
Ebit
|
15.03M |
-4.771M |
-5.009M |
-5.881M |
-5.483M |
Ebitda
|
15.94M |
-3.802M |
-3.884M |
-4.145M |
-4.306M |
Depreciation
And
Amortization
|
0.91M |
0.969M |
1.125M |
1.736M |
1.177M |
Operating
Income
|
14.992M |
-4.771M |
-5.009M |
-5.881M |
-5.483M |
Other
Operating
Expenses
|
9.374M |
7.238M |
7.1M |
9.737M |
12.606M |
Interest
Expense
|
5.457M |
0.45M |
0.071M |
0.087M |
0.038M |
Tax
Provision
|
-1.512M |
-0.524M |
-0.685M |
-0.893M |
-1.151M |
Interest
Income
|
0.038M |
0M |
0M |
0.008M |
0.012M |
Net
Interest
Income
|
-5.419M |
-0.45M |
-0.071M |
-0.079M |
-0.026M |
Income
Tax
Expense
|
-1.512M |
-0.524M |
-0.685M |
-0.893M |
-1.151M |
Total
Revenue
|
5.618M |
2.467M |
2.091M |
3.856M |
7.123M |
Total
Operating
Expenses
|
-10.221M |
6.818M |
6.891M |
9.392M |
11.941M |
Cost
Of
Revenue
|
0.847M |
0.42M |
0.209M |
0.345M |
0.665M |
Total
Other
Income
Expense
Net
|
-5.419M |
-0.45M |
-0.071M |
-0.079M |
-0.026M |
Net
Income
From
Continuing
Ops
|
11.085M |
-4.697M |
-4.395M |
-5.067M |
-4.358M |
Net
Income
Applicable
To
Common
Shares
|
11.085M |
-4.697M |
-4.395M |
-5.067M |
-4.358M |
Balance Sheet
(Currency in GBP)
Breakdown |
31-07-2023
|
31-07-2022
|
31-07-2021
|
31-07-2020
|
31-07-2019
|
Total
Assets
|
50.767M |
10.748M |
9.233M |
11.855M |
14.121M |
Intangible
Assets
|
0.966M |
1.616M |
2.858M |
3.742M |
3.897M |
Other
Current
Assets
|
0.592M |
2.042M |
1.913M |
1.928M |
2.246M |
Total
Liab
|
34.354M |
6.414M |
6.181M |
4.611M |
5.598M |
Total
Stockholder
Equity
|
16.413M |
4.334M |
3.052M |
7.244M |
8.523M |
Other
Current
Liab
|
10.897M |
0.732M |
0.253M |
0.603M |
3.048M |
Common
Stock
|
32.443M |
32.244M |
30.57M |
30.57M |
144.453M |
Capital
Stock
|
32.443M |
32.244M |
30.57M |
30.57M |
28.622M |
Retained
Earnings
|
57.575M |
-74.715M |
-70.018M |
-65.303M |
-60.239M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
4.329M |
- |
- |
- |
- |
Cash
|
8.207M |
6.762M |
3.813M |
5.17M |
7.005M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
14.136M |
2.395M |
2.415M |
3.358M |
4.812M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
-6.336M |
-6.593M |
-3.135M |
-3.524M |
-6.572M |
Short
Term
Debt
|
0.456M |
0.153M |
0.545M |
0.642M |
- |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
1.871M |
0.169M |
0.678M |
1.646M |
0.433M |
Other
Stockholder
Equity
|
-73.605M |
46.805M |
42.5M |
41.977M |
-75.691M |
Property
Plant
Equipment
|
2.379M |
0.154M |
0.539M |
0.875M |
0.747M |
Total
Current
Assets
|
43.093M |
8.978M |
5.836M |
7.238M |
9.477M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
33.986M |
2.042M |
1.913M |
1.531M |
1.863M |
Long
Term
Debt
|
- |
3.919M |
3.487M |
0.462M |
0.433M |
Inventory
|
0.308M |
0.174M |
0.11M |
0.14M |
0.226M |
Accounts
Payable
|
2.783M |
1.51M |
1.617M |
2.113M |
1.764M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
-12.667M |
-11.572M |
Non
Currrent
Assets
Other
|
1.756M |
- |
- |
- |
4.644M |
Non
Current
Assets
Total
|
7.674M |
1.77M |
3.397M |
4.617M |
4.644M |
Capital
Lease
Obligations
|
1.871M |
0.169M |
0.678M |
1.184M |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in GBP)
Breakdown |
31-07-2023
|
31-07-2022
|
31-07-2021
|
31-07-2020
|
31-07-2019
|
Investments
|
34.181M |
-0.082M |
-0.344M |
-0.696M |
-3.112M |
Total
Cashflows
From
Investing
Activities
|
34.181M |
-0.082M |
-0.344M |
-0.696M |
-3.112M |
Total
Cash
From
Financing
Activities
|
-5.277M |
4.789M |
2.317M |
2.4M |
2.4M |
Net
Income
|
9.573M |
-5.221M |
-5.08M |
-5.96M |
-5.509M |
Change
In
Cash
|
1.445M |
2.949M |
-1.357M |
-1.835M |
-3.724M |
Begin
Period
Cash
Flow
|
6.762M |
3.813M |
5.17M |
7.005M |
10.729M |
End
Period
Cash
Flow
|
8.207M |
6.762M |
3.813M |
5.17M |
7.005M |
Total
Cash
From
Operating
Activities
|
-27.641M |
-1.777M |
-3.36M |
-3.539M |
-0.612M |
Depreciation
|
0.91M |
0.969M |
1.125M |
1.728M |
1.165M |
Other
Cashflows
From
Investing
Activities
|
0.038M |
0.038M |
0.038M |
0.008M |
0.012M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
-0.134M |
-0.062M |
0.03M |
0.221M |
-0.009M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
34.181M |
-0.866M |
-0.344M |
-1.009M |
-3.112M |
Capital
Expenditures
|
0.381M |
0.118M |
0.392M |
0.704M |
3.124M |
Change
In
Working
Capital
|
24.461M |
0.109M |
-1.389M |
-1.47M |
1.797M |
Other
Non
Cash
Items
|
5.419M |
1.747M |
0.071M |
0.643M |
0.24M |
Free
Cash
Flow
|
-28.022M |
-1.895M |
-3.752M |
-4.243M |
-3.736M |