Income Statement
(Currency in GBX)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Income
Before
Tax
|
-2.692M |
10.617M |
7.784M |
3.042M |
16.421M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-2.866M |
8.977M |
5.79M |
-0.238M |
12.244M |
Selling
General
Administrative
|
43.728M |
38.952M |
34.754M |
32.815M |
34.635M |
Gross
Profit
|
61.929M |
58.429M |
49.914M |
55.107M |
62.635M |
Reconciled
Depreciation
|
9.111M |
7.256M |
7.042M |
14.659M |
3.672M |
Ebit
|
7.418M |
13.184M |
10.591M |
6.664M |
17.176M |
Ebitda
|
16.529M |
20.44M |
17.633M |
21.323M |
20.848M |
Depreciation
And
Amortization
|
9.111M |
7.256M |
7.042M |
14.659M |
3.672M |
Operating
Income
|
-0.008M |
11.604M |
8.756M |
4.077M |
20.204M |
Other
Operating
Expenses
|
234.205M |
205.465M |
177.607M |
185.89M |
188.748M |
Interest
Expense
|
2.842M |
1.018M |
1.009M |
1.117M |
0.755M |
Tax
Provision
|
0.174M |
1.64M |
1.994M |
3.28M |
4.177M |
Interest
Income
|
0.158M |
0.031M |
0.037M |
0.082M |
0.08M |
Net
Interest
Income
|
-2.684M |
-0.987M |
-0.972M |
-1.035M |
-0.675M |
Income
Tax
Expense
|
0.174M |
1.64M |
1.994M |
3.28M |
4.177M |
Total
Revenue
|
244.391M |
218.618M |
188.161M |
200.221M |
208.952M |
Total
Operating
Expenses
|
51.743M |
45.276M |
39.36M |
40.776M |
42.431M |
Cost
Of
Revenue
|
182.462M |
160.189M |
138.247M |
145.114M |
146.317M |
Total
Other
Income
Expense
Net
|
-2.684M |
-0.987M |
-2.758M |
-11.289M |
-3.783M |
Net
Income
From
Continuing
Ops
|
-2.866M |
8.977M |
5.79M |
-0.238M |
12.244M |
Net
Income
Applicable
To
Common
Shares
|
-2.866M |
8.977M |
5.79M |
-0.238M |
12.244M |
Balance Sheet
(Currency in GBX)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Total
Assets
|
265.334M |
255.016M |
209.916M |
216.138M |
204.567M |
Intangible
Assets
|
17.532M |
18.223M |
15.331M |
15.374M |
13.453M |
Other
Current
Assets
|
60.52M |
60.52M |
53.194M |
52.928M |
53.782M |
Total
Liab
|
129.445M |
115.871M |
78.112M |
100.478M |
83.474M |
Total
Stockholder
Equity
|
135.889M |
139.145M |
131.804M |
115.66M |
121.093M |
Other
Current
Liab
|
5.369M |
2.455M |
16.767M |
12.665M |
13.472M |
Common
Stock
|
6.805M |
6.804M |
6.802M |
6.132M |
6.095M |
Capital
Stock
|
6.805M |
6.804M |
6.802M |
6.132M |
6.095M |
Retained
Earnings
|
78.561M |
84.704M |
77.284M |
74.716M |
82.115M |
Good
Will
|
22.919M |
24.758M |
23.121M |
23.781M |
31.365M |
Other
Assets
|
4.289M |
2.787M |
2.539M |
1.926M |
2.129M |
Cash
|
31.798M |
26.741M |
30.265M |
28.727M |
25.199M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
44.199M |
50.732M |
46.504M |
40.11M |
71.806M |
Current
Deferred
Revenue
|
- |
- |
-14.122M |
4.012M |
- |
Net
Debt
|
53.84M |
37.477M |
-0.509M |
30.27M |
14.157M |
Short
Term
Debt
|
3.498M |
3.028M |
2.726M |
3.379M |
32.617M |
Short
Long
Term
Debt
|
- |
- |
0M |
0.266M |
32.617M |
Short
Long
Term
Debt
Total
|
85.638M |
64.218M |
29.756M |
58.997M |
39.356M |
Other
Stockholder
Equity
|
50.523M |
47.637M |
47.718M |
78.75M |
71.111M |
Property
Plant
Equipment
|
33.812M |
33.054M |
30.701M |
34.215M |
21.081M |
Total
Current
Assets
|
186.782M |
176.194M |
138.224M |
140.842M |
136.539M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
61.906M |
60.52M |
53.194M |
52.928M |
53.782M |
Long
Term
Debt
|
69.825M |
50.507M |
16.97M |
43.622M |
6.665M |
Inventory
|
90.948M |
88.933M |
54.765M |
59.187M |
57.558M |
Accounts
Payable
|
35.332M |
45.249M |
41.133M |
20.054M |
21.496M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
-43.938M |
-38.228M |
Non
Currrent
Assets
Other
|
- |
42.981M |
- |
- |
68.028M |
Non
Current
Assets
Total
|
78.552M |
78.822M |
71.692M |
75.296M |
68.028M |
Capital
Lease
Obligations
|
15.813M |
13.711M |
12.786M |
15.109M |
0.074M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in GBX)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Investments
|
-5.46M |
-11.028M |
-2.981M |
-5.008M |
-12.215M |
Total
Cashflows
From
Investing
Activities
|
-5.46M |
-11.028M |
-2.981M |
-5.008M |
-12.215M |
Total
Cash
From
Financing
Activities
|
7.361M |
24.06M |
-17.053M |
-7.287M |
1.156M |
Net
Income
|
-2.866M |
8.977M |
5.79M |
-0.238M |
12.244M |
Change
In
Cash
|
5.057M |
-3.524M |
1.538M |
3.528M |
-1.023M |
Begin
Period
Cash
Flow
|
26.741M |
30.265M |
28.727M |
25.199M |
26.222M |
End
Period
Cash
Flow
|
31.798M |
26.741M |
30.265M |
28.727M |
25.199M |
Total
Cash
From
Operating
Activities
|
2.961M |
-17.897M |
23.298M |
15.515M |
9.907M |
Depreciation
|
9.111M |
7.256M |
7.042M |
14.659M |
3.672M |
Other
Cashflows
From
Investing
Activities
|
0.138M |
0.031M |
0.038M |
0.082M |
0.084M |
Dividends
Paid
|
2.812M |
2.156M |
1.457M |
5.134M |
4.62M |
Change
To
Inventory
|
0.215M |
-31.716M |
2.571M |
-1.217M |
-6.036M |
Sale
Purchase
Of
Stock
|
-3.035M |
-3.035M |
-0.059M |
-1.693M |
0M |
Other
Cashflows
From
Financing
Activities
|
10.154M |
29.198M |
-5.421M |
40.713M |
11.376M |
Capital
Expenditures
|
5.625M |
5.248M |
3.06M |
4.594M |
4.18M |
Change
In
Working
Capital
|
-7.088M |
-34.744M |
7.416M |
-1.399M |
-9.448M |
Other
Non
Cash
Items
|
2.684M |
0.987M |
1.031M |
1.035M |
1.025M |
Free
Cash
Flow
|
-2.664M |
-23.145M |
20.238M |
10.921M |
5.727M |