Income Statement
(Currency in GBX)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Income
Before
Tax
|
-102.936M |
417.271M |
29.911M |
12.509M |
25.452M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-296.09M |
417.271M |
29.911M |
12.509M |
25.452M |
Selling
General
Administrative
|
4.003M |
2.998M |
1.885M |
1.746M |
2.134M |
Gross
Profit
|
-0.226M |
-7.842M |
1.043M |
-0.152M |
31.21M |
Reconciled
Depreciation
|
- |
- |
- |
- |
- |
Ebit
|
-103.73M |
-12.372M |
-1.959M |
12.999M |
28.203M |
Ebitda
|
90.218M |
-441.919M |
-33.869M |
-18.306M |
- |
Depreciation
And
Amortization
|
- |
-429.547M |
-31.91M |
-0.49M |
- |
Operating
Income
|
90.218M |
-12.372M |
-1.959M |
-18.306M |
28.203M |
Other
Operating
Expenses
|
6.828M |
6.414M |
3.284M |
2.927M |
0.873M |
Interest
Expense
|
193.154M |
0.011M |
0.003M |
0.104M |
0M |
Tax
Provision
|
0M |
0M |
0M |
0M |
- |
Interest
Income
|
0.576M |
0.011M |
0.003M |
0.104M |
0.621M |
Net
Interest
Income
|
0.576M |
0.011M |
0.003M |
0.104M |
- |
Income
Tax
Expense
|
193.154M |
-63.78M |
-30.815M |
-30.815M |
- |
Total
Revenue
|
0M |
-5.958M |
1.325M |
15.926M |
31.21M |
Total
Operating
Expenses
|
6.602M |
4.53M |
3.002M |
2.775M |
3.007M |
Cost
Of
Revenue
|
0.226M |
1.884M |
0.282M |
0.152M |
- |
Total
Other
Income
Expense
Net
|
-193.154M |
429.643M |
31.87M |
30.815M |
-2.751M |
Net
Income
From
Continuing
Ops
|
-102.936M |
417.271M |
29.911M |
12.509M |
25.452M |
Net
Income
Applicable
To
Common
Shares
|
-102.936M |
417.271M |
29.911M |
12.509M |
25.452M |
Balance Sheet
(Currency in GBX)
Breakdown |
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
31-03-2019
|
Total
Assets
|
1037.256M |
1069.983M |
428.376M |
270.059M |
226.132M |
Intangible
Assets
|
- |
- |
- |
- |
- |
Other
Current
Assets
|
0.13M |
0.13M |
0.119M |
0.089M |
0.016M |
Total
Liab
|
1.93M |
0.97M |
6.982M |
2.979M |
3.183M |
Total
Stockholder
Equity
|
1035.326M |
1069.013M |
421.394M |
267.08M |
222.949M |
Other
Current
Liab
|
0.97M |
0.97M |
3.987M |
0.392M |
0.384M |
Common
Stock
|
2.724M |
2.544M |
1.785M |
1.164M |
1.007M |
Capital
Stock
|
2.724M |
2.544M |
1.785M |
1.164M |
1.007M |
Retained
Earnings
|
386.449M |
489.385M |
72.114M |
42.203M |
29.694M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
- |
- |
- |
- |
Cash
|
84.428M |
153.136M |
126.159M |
6.481M |
8.75M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
1.93M |
0.97M |
6.982M |
0.392M |
0.384M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
-84.428M |
-153.136M |
-126.159M |
-6.481M |
-8.75M |
Short
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Other
Stockholder
Equity
|
646.153M |
577.084M |
347.495M |
223.713M |
192.248M |
Property
Plant
Equipment
|
- |
- |
- |
- |
- |
Total
Current
Assets
|
84.752M |
153.266M |
126.278M |
6.57M |
8.766M |
Long
Term
Investments
|
- |
- |
- |
- |
217.366M |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
0.324M |
0.13M |
0.119M |
0.089M |
0.016M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
- |
- |
- |
- |
- |
Accounts
Payable
|
1.93M |
2.995M |
2.995M |
0.392M |
0.384M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
916.717M |
916.717M |
302.098M |
263.489M |
217.366M |
Non
Current
Assets
Total
|
952.504M |
916.717M |
302.098M |
263.489M |
217.366M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
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
|
-132.689M |
-193.956M |
-5.065M |
-30.409M |
-30.409M |
Total
Cashflows
From
Investing
Activities
|
-132.689M |
-193.956M |
-5.065M |
-30.409M |
-30.409M |
Total
Cash
From
Financing
Activities
|
69.205M |
230.128M |
124.264M |
31.62M |
31.62M |
Net
Income
|
-102.936M |
417.271M |
29.911M |
12.509M |
25.452M |
Change
In
Cash
|
-68.708M |
26.977M |
119.678M |
-2.269M |
-2.269M |
Begin
Period
Cash
Flow
|
153.136M |
126.159M |
6.481M |
8.75M |
- |
End
Period
Cash
Flow
|
84.428M |
153.136M |
126.159M |
6.481M |
8.75M |
Total
Cash
From
Operating
Activities
|
-5.173M |
-9.235M |
0.509M |
-3.427M |
-3.427M |
Depreciation
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Investing
Activities
|
- |
- |
-5.065M |
-30.409M |
-178.155M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
-2.997M |
-10.732M |
-10.732M |
-0.726M |
201.457M |
Other
Cashflows
From
Financing
Activities
|
-2.05M |
-6.449M |
-3.504M |
-1.419M |
-1.419M |
Capital
Expenditures
|
0M |
0M |
0M |
0M |
0M |
Change
In
Working
Capital
|
1.179M |
-2.618M |
3.187M |
-0.059M |
0.163M |
Other
Non
Cash
Items
|
96.54M |
-424.108M |
-32.728M |
-15.879M |
- |
Free
Cash
Flow
|
-5.173M |
-9.235M |
0.509M |
-3.427M |
- |