Income Statement
(Currency in GBP)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
110.1M |
142.2M |
-113.5M |
128.8M |
Minority
Interest
|
- |
- |
- |
- |
Net
Income
|
77.4M |
-32.1M |
-83.4M |
84.4M |
Selling
General
Administrative
|
- |
- |
- |
460.6M |
Gross
Profit
|
480.7M |
481.6M |
738.2M |
926.3M |
Reconciled
Depreciation
|
- |
- |
- |
- |
Ebit
|
105.2M |
-24.5M |
-113.5M |
128.8M |
Ebitda
|
133.3M |
9M |
-82.7M |
169.8M |
Depreciation
And
Amortization
|
28.1M |
33.5M |
30.8M |
41M |
Operating
Income
|
105.2M |
-24.5M |
-113.5M |
128.8M |
Other
Operating
Expenses
|
304.5M |
289M |
491.6M |
460.6M |
Interest
Expense
|
58.8M |
53M |
69.6M |
72M |
Tax
Provision
|
- |
- |
- |
- |
Interest
Income
|
- |
- |
- |
- |
Net
Interest
Income
|
- |
- |
- |
- |
Income
Tax
Expense
|
27.8M |
7.6M |
-30.1M |
44.4M |
Total
Revenue
|
480.7M |
481.6M |
738.2M |
926.3M |
Total
Operating
Expenses
|
304.5M |
289M |
491.6M |
460.6M |
Cost
Of
Revenue
|
- |
- |
- |
- |
Total
Other
Income
Expense
Net
|
4.9M |
166.7M |
- |
- |
Net
Income
From
Continuing
Ops
|
- |
- |
- |
- |
Net
Income
Applicable
To
Common
Shares
|
- |
- |
- |
- |
Balance Sheet
(Currency in GBP)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
2655.8M |
2725.3M |
3078.1M |
2920.8M |
Intangible
Assets
|
63.3M |
52.3M |
45.3M |
44.1M |
Other
Current
Assets
|
- |
- |
- |
- |
Total
Liab
|
2048.6M |
2094.1M |
2430.4M |
2180.3M |
Total
Stockholder
Equity
|
607.2M |
631.2M |
647.7M |
740.5M |
Other
Current
Liab
|
-62.8M |
-95.6M |
-64.9M |
-89.3M |
Common
Stock
|
52.6M |
52.6M |
52.6M |
52.5M |
Capital
Stock
|
- |
- |
- |
- |
Retained
Earnings
|
-9.5M |
17.3M |
29.1M |
118.9M |
Good
Will
|
71.2M |
71.2M |
71.2M |
71.2M |
Other
Assets
|
1951M |
1796.8M |
1923.5M |
2315.6M |
Cash
|
464.9M |
717.7M |
919.7M |
353.6M |
Cash
And
Equivalents
|
- |
- |
- |
- |
Total
Current
Liabilities
|
62.8M |
95.6M |
64.9M |
89.3M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
Net
Debt
|
399.8M |
186.4M |
-330.3M |
343M |
Short
Term
Debt
|
- |
- |
- |
- |
Short
Long
Term
Debt
|
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
864.7M |
904.1M |
589.4M |
696.6M |
Other
Stockholder
Equity
|
564.1M |
561.3M |
566M |
569.1M |
Property
Plant
Equipment
|
- |
- |
- |
- |
Total
Current
Assets
|
515.5M |
736.5M |
955.4M |
386.9M |
Long
Term
Investments
|
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
Net
Receivables
|
50.6M |
18.8M |
35.7M |
33.3M |
Long
Term
Debt
|
- |
- |
- |
- |
Inventory
|
- |
- |
- |
- |
Accounts
Payable
|
62.8M |
95.6M |
64.9M |
89.3M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
-189.3M |
-192M |
-199.2M |
-218.3M |
Non
Current
Assets
Total
|
189.3M |
192M |
199.2M |
218.3M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
Cash Flow
(Currency in GBP)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
- |
- |
- |
- |
Total
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
Total
Cash
From
Financing
Activities
|
-12.5M |
-345M |
225.1M |
-154.8M |
Net
Income
|
77.4M |
-32.1M |
-83.4M |
84.4M |
Change
In
Cash
|
-250.2M |
-204.2M |
567.5M |
-30.1M |
Begin
Period
Cash
Flow
|
714.1M |
918.3M |
350.8M |
380.9M |
End
Period
Cash
Flow
|
463.9M |
714.1M |
918.3M |
350.8M |
Total
Cash
From
Operating
Activities
|
-204.9M |
163.1M |
363.9M |
100.3M |
Depreciation
|
28.1M |
33.5M |
30.8M |
41M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
Dividends
Paid
|
42.8M |
- |
- |
47.6M |
Change
To
Inventory
|
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
-0.7M |
- |
-0.3M |
- |
Other
Cashflows
From
Financing
Activities
|
949.4M |
736.4M |
915.6M |
272.5M |
Capital
Expenditures
|
32.8M |
26.1M |
22.2M |
14M |
Change
In
Working
Capital
|
-280.3M |
115.1M |
357.1M |
-39.1M |
Other
Non
Cash
Items
|
-35.2M |
42.8M |
57.1M |
12.1M |
Free
Cash
Flow
|
-237.7M |
137M |
341.7M |
86.3M |