(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q2)Jun 30, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -5.18%1.43B | -5.18%1.43B | 42.39%1.48B | 93.59%1.5B | 93.59%1.5B | 14.75%1.04B | -17.73%776.9M | --776.9M | 9.10%906.5M | 54.68%944.3M |
-Cash and cash equivalents | -5.18%1.43B | -5.18%1.43B | 42.39%1.48B | 93.59%1.5B | 93.59%1.5B | 14.75%1.04B | -17.73%776.9M | --776.9M | 9.10%906.5M | 54.68%944.3M |
-Accounts receivable | 1.68%1.29B | 1.68%1.29B | 1.76%1.61B | 7.90%1.27B | 7.90%1.27B | 21.16%1.58B | 3.10%1.17B | --1.17B | -4.19%1.3B | 11.55%1.14B |
-Taxes receivable | -30.95%8.7M | -30.95%8.7M | -30.93%6.7M | 57.50%12.6M | 57.50%12.6M | 8.99%9.7M | 21.21%8M | --8M | 21.92%8.9M | -1.49%6.6M |
-Other receivables | 1.62%206.8M | 1.62%206.8M | ---- | 19.08%203.5M | 19.08%203.5M | ---- | 5.69%170.9M | --170.9M | ---- | -1.16%161.7M |
Inventory | -7.29%1.62B | -7.29%1.62B | -15.99%1.52B | 18.63%1.75B | 18.63%1.75B | 22.74%1.81B | 2.92%1.47B | --1.47B | 10.76%1.47B | 21.66%1.43B |
Prepaid assets | -3.98%84.4M | -3.98%84.4M | ---- | 1.27%87.9M | 1.27%87.9M | ---- | -9.68%86.8M | --86.8M | ---- | 36.70%96.1M |
Total current assets | -4.04%4.65B | -4.04%4.65B | 4.36%4.64B | 30.68%4.84B | 30.68%4.84B | 20.21%4.45B | -2.29%3.7B | --3.7B | 4.77%3.7B | 24.23%3.79B |
Non current assets | ||||||||||
Net PPE | 16.33%775.7M | 16.33%775.7M | 17.98%716M | 17.15%666.8M | 17.15%666.8M | 5.31%606.9M | -1.20%569.2M | --569.2M | 2.36%576.3M | 4.52%576.1M |
-Gross PPE | 11.41%1.06B | 11.41%1.06B | 17.98%716M | 15.82%947.3M | 15.82%947.3M | 5.31%606.9M | 0.48%817.9M | --817.9M | 2.36%576.3M | 5.98%814M |
-Accumulated depreciation | 0.29%-279.7M | 0.29%-279.7M | ---- | -12.79%-280.5M | -12.79%-280.5M | ---- | -4.54%-248.7M | ---248.7M | ---- | -9.68%-237.9M |
Goodwill and other intangible assets | 4.79%3.24B | 4.79%3.24B | 2.49%3.01B | 11.82%3.09B | 11.82%3.09B | 19.78%2.94B | 13.31%2.77B | --2.77B | 3.99%2.45B | 6.59%2.44B |
-Goodwill | 4.00%2.01B | 4.00%2.01B | 4.22%1.9B | 13.72%1.93B | 13.72%1.93B | 19.98%1.82B | 13.64%1.7B | --1.7B | 3.65%1.52B | 6.48%1.49B |
-Other intangible assets | 6.10%1.23B | 6.10%1.23B | -0.32%1.11B | 8.80%1.16B | 8.80%1.16B | 19.45%1.12B | 12.77%1.07B | --1.07B | 4.56%933.8M | 6.76%947.3M |
Financial assets | --100K | --100K | --0 | --0 | --0 | -81.61%1.6M | -59.41%6.9M | --6.9M | -74.49%8.7M | 47.83%17M |
Defined pension benefit | 14.05%69M | 14.05%69M | -6.07%65M | -4.87%60.5M | -4.87%60.5M | 153.48%69.2M | 15,800.00%63.6M | --63.6M | 600.00%27.3M | -96.30%400K |
Total non current assets | 7.21%4.1B | 7.21%4.1B | 4.94%3.8B | 12.20%3.83B | 12.20%3.83B | 17.92%3.62B | 12.23%3.41B | --3.41B | 3.61%3.07B | 5.92%3.04B |
Total assets | 0.93%8.75B | 0.93%8.75B | 4.62%8.44B | 21.83%8.67B | 21.83%8.67B | 19.17%8.07B | 4.17%7.11B | --7.11B | 4.24%6.77B | 15.36%6.83B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -7.37%1.59B | -7.37%1.59B | -5.13%2.26B | 17.33%1.72B | 17.33%1.72B | 21.19%2.38B | 4.80%1.46B | --1.46B | 8.98%1.96B | 5.42%1.4B |
-accounts payable | -10.47%1.29B | -10.47%1.29B | -5.12%2.22B | 18.44%1.44B | 18.44%1.44B | 21.77%2.34B | 12.61%1.22B | --1.22B | 11.78%1.92B | 1.17%1.08B |
-Total tax payable | 14.48%82.2M | 14.48%82.2M | -5.61%40.4M | 2.43%71.8M | 2.43%71.8M | -4.04%42.8M | -36.10%70.1M | --70.1M | -47.53%44.6M | 4.78%109.7M |
-Other payable | 6.89%217.3M | 6.89%217.3M | ---- | 15.58%203.3M | 15.58%203.3M | ---- | -14.40%175.9M | --175.9M | ---- | 35.91%205.5M |
Current provisions | -58.68%10M | -58.68%10M | -20.42%15.2M | 184.71%24.2M | 184.71%24.2M | 124.71%19.1M | 0.00%8.5M | --8.5M | 16.44%8.5M | 30.77%8.5M |
Current debt and capital lease obligation | 2.07%1.16B | 2.07%1.16B | 0.21%1.17B | 42.92%1.13B | 42.92%1.13B | 58.95%1.16B | 9.54%792.6M | --792.6M | -9.72%732.6M | 7.17%723.6M |
-Current debt | 1.75%1B | 1.75%1B | -0.81%1.02B | 48.74%986.9M | 48.74%986.9M | 70.95%1.03B | 11.61%663.5M | --663.5M | -11.93%601.1M | 7.43%594.5M |
-Current capital lease obligation | 4.25%152.1M | 4.25%152.1M | 7.89%147.7M | 13.01%145.9M | 13.01%145.9M | 4.11%136.9M | 0.00%129.1M | --129.1M | 1.94%131.5M | 5.99%129.1M |
Other current liabilities | -23.10%32.3M | -23.10%32.3M | ---- | -9.68%42M | -9.68%42M | ---- | 53.47%46.5M | --46.5M | ---- | --30.3M |
Current liabilities | -4.46%3.31B | -4.46%3.31B | -3.87%3.45B | 24.88%3.47B | 24.88%3.47B | 32.44%3.59B | 4.02%2.77B | --2.77B | 2.64%2.71B | 17.35%2.67B |
Non current liabilities | ||||||||||
Long term provisions | 50.10%75.8M | 50.10%75.8M | -3.85%57.4M | -10.30%50.5M | -10.30%50.5M | 4.92%59.7M | 1.08%56.3M | --56.3M | 56.75%56.9M | 64.31%55.7M |
Long term debt and capital lease obligation | -3.43%1.93B | -3.43%1.93B | 10.35%1.86B | 11.41%2B | 11.41%2B | -9.04%1.68B | -9.59%1.79B | --1.79B | 8.33%1.85B | 18.61%1.98B |
-Long term debt | -9.97%1.42B | -9.97%1.42B | 6.55%1.39B | 9.79%1.57B | 9.79%1.57B | -12.10%1.3B | -11.24%1.43B | --1.43B | 9.86%1.48B | 22.90%1.62B |
-Long term capital lease obligation | 20.85%512.4M | 20.85%512.4M | 23.33%470M | 17.91%424M | 17.91%424M | 3.25%381.1M | -2.39%359.6M | --359.6M | 2.61%369.1M | 2.85%368.4M |
Derivative product liabilities | -21.69%78.7M | -21.69%78.7M | 69.58%112.6M | 260.22%100.5M | 260.22%100.5M | 232.00%66.4M | 3,387.50%27.9M | --27.9M | --20M | --800K |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | --800K | --800K | --500K | ---- |
Total non current liabilities | -0.42%2.47B | -0.42%2.47B | 13.79%2.36B | 16.13%2.48B | 16.13%2.48B | -2.82%2.08B | -4.75%2.14B | --2.14B | 9.12%2.14B | 17.88%2.24B |
Total liabilities | -2.78%5.78B | -2.78%5.78B | 2.60%5.81B | 21.07%5.95B | 21.07%5.95B | 16.91%5.67B | 0.01%4.91B | --4.91B | 5.40%4.85B | 17.59%4.91B |
Shareholders'equity | ||||||||||
Share capital | 0.09%108.6M | 0.09%108.6M | 0.09%108.6M | 0.09%108.5M | 0.09%108.5M | 0.09%108.5M | 0.09%108.4M | --108.4M | 0.09%108.4M | 0.00%108.3M |
-common stock | 0.09%108.6M | 0.09%108.6M | 0.09%108.6M | 0.09%108.5M | 0.09%108.5M | 0.09%108.5M | 0.09%108.4M | --108.4M | 0.09%108.4M | 0.00%108.3M |
Retained earnings | 13.63%2.81B | 13.63%2.81B | 13.63%2.47B | 14.78%2.47B | 14.78%2.47B | 18.31%2.17B | 19.55%2.15B | --2.15B | 9.46%1.83B | 16.29%1.8B |
Paid-in capital | 2.91%205.2M | 2.91%205.2M | -4.36%203.8M | -5.18%199.4M | -5.18%199.4M | 2.60%213.1M | 12.04%210.3M | --210.3M | 12.27%207.7M | -6.20%187.7M |
Total stockholders'equity | 9.02%2.97B | 9.02%2.97B | 9.39%2.63B | 23.50%2.72B | 23.50%2.72B | 24.88%2.4B | 14.80%2.2B | --2.2B | 1.42%1.93B | 10.02%1.92B |
Total equity | 9.02%2.97B | 9.02%2.97B | 9.39%2.63B | 23.50%2.72B | 23.50%2.72B | 24.88%2.4B | 14.80%2.2B | --2.2B | 1.42%1.93B | 10.02%1.92B |
Currency Unit | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data