(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 | -46.19%172.5M | -46.19%172.5M | -51.74%379.5M | 184.22%320.6M | 184.22%320.6M | 650.38%786.4M | 5.92%112.8M | --112.8M | 71.52%104.8M | 30.04%106.5M |
-Cash and cash equivalents | -46.19%172.5M | -46.19%172.5M | -51.74%379.5M | 184.22%320.6M | 184.22%320.6M | 650.38%786.4M | 5.92%112.8M | --112.8M | 71.52%104.8M | 30.04%106.5M |
-Accounts receivable | 1.08%318M | 1.08%318M | -22.70%365.3M | 13.41%314.6M | 13.41%314.6M | 29.27%472.6M | 16.31%277.4M | --277.4M | 59.79%365.6M | 35.59%238.5M |
-Taxes receivable | 44.10%41.5M | 44.10%41.5M | ---- | --28.8M | --28.8M | ---- | ---- | ---- | ---- | ---- |
-Other receivables | 32.79%24.3M | 32.79%24.3M | ---- | -60.13%18.3M | -60.13%18.3M | ---- | 10.34%45.9M | --45.9M | ---- | 30.41%41.6M |
Inventory | -26.47%341.2M | -26.47%341.2M | -3.52%419.5M | 4.74%464M | 4.74%464M | 20.44%434.8M | 46.40%443M | --443M | 22.79%361M | 12.53%302.6M |
Prepaid assets | -15.60%11.9M | -15.60%11.9M | ---- | -3.42%14.1M | -3.42%14.1M | ---- | 48.98%14.6M | --14.6M | ---- | 8.89%9.8M |
Total current assets | -21.63%909.4M | -21.63%909.4M | -31.26%1.16B | 29.84%1.16B | 29.84%1.16B | 103.73%1.69B | 27.85%893.7M | --893.7M | 42.39%831.4M | 23.15%699M |
Non current assets | ||||||||||
Net PPE | 6.60%1.13B | 6.60%1.13B | 5.34%1.06B | -1.36%1.06B | -1.36%1.06B | -1.60%1.01B | 9.70%1.08B | --1.08B | 10.25%1.02B | 15.21%980.9M |
-Gross PPE | 7.27%1.68B | 7.27%1.68B | 5.34%1.06B | -8.15%1.56B | -8.15%1.56B | -1.60%1.01B | 9.14%1.7B | --1.7B | 10.25%1.02B | 14.19%1.56B |
-Accumulated depreciation | -8.68%-543.6M | -8.68%-543.6M | ---- | 19.85%-500.2M | 19.85%-500.2M | ---- | -8.20%-624.1M | ---624.1M | ---- | -12.50%-576.8M |
Goodwill and other intangible assets | 12.39%1.41B | 12.39%1.41B | -6.64%1.19B | -1.45%1.25B | -1.45%1.25B | -2.49%1.27B | -3.06%1.27B | --1.27B | 185.83%1.31B | 194.57%1.31B |
-Goodwill | 11.05%937.9M | 11.05%937.9M | ---- | -0.87%844.6M | -0.87%844.6M | ---- | -1.70%852M | --852M | ---- | 148.69%866.7M |
-Other intangible assets | 15.17%470.6M | 15.17%470.6M | ---- | -2.62%408.6M | -2.62%408.6M | ---- | -5.71%419.6M | --419.6M | ---- | 359.71%445M |
Defined pension benefit | -7.87%113.5M | -7.87%113.5M | -11.03%117M | 249.01%123.2M | 249.01%123.2M | 338.33%131.5M | 100.57%35.3M | --35.3M | -5.06%30M | 72.55%17.6M |
Total non current assets | 8.90%2.67B | 8.90%2.67B | -1.99%2.38B | 2.16%2.45B | 2.16%2.45B | 2.01%2.42B | 3.00%2.4B | --2.4B | 66.15%2.38B | 76.05%2.33B |
Total assets | -0.91%3.58B | -0.91%3.58B | -14.03%3.54B | 9.67%3.61B | 9.67%3.61B | 28.37%4.12B | 8.73%3.29B | --3.29B | 59.26%3.21B | 60.17%3.03B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -16.33%180.3M | -16.33%180.3M | -34.97%278.7M | -16.73%215.5M | -16.73%215.5M | 25.51%428.6M | 32.65%258.8M | --258.8M | 55.94%341.5M | 31.74%195.1M |
-accounts payable | 4.05%125.8M | 4.05%125.8M | -27.29%260.6M | -9.23%120.9M | -9.23%120.9M | 21.04%358.4M | 36.20%133.2M | --133.2M | 59.54%296.1M | 53.29%97.8M |
-Total tax payable | -51.14%21.4M | -51.14%21.4M | -74.22%18.1M | -10.61%43.8M | -10.61%43.8M | 54.63%70.2M | 0.62%49M | --49M | 35.93%45.4M | -6.88%48.7M |
-Other payable | -34.84%33.1M | -34.84%33.1M | ---- | -33.68%50.8M | -33.68%50.8M | ---- | 57.61%76.6M | --76.6M | ---- | 51.88%48.6M |
Current provisions | 40.98%8.6M | 40.98%8.6M | 0.00%5.3M | 10.91%6.1M | 10.91%6.1M | 23.26%5.3M | -17.91%5.5M | --5.5M | -44.87%4.3M | -38.53%6.7M |
Current debt and capital lease obligation | -62.61%50.4M | -62.61%50.4M | -58.58%52.4M | 113.63%134.8M | 113.63%134.8M | 72.34%126.5M | 5.52%63.1M | --63.1M | 154.86%73.4M | -49.02%59.8M |
-Current debt | -69.89%36.7M | -69.89%36.7M | -65.24%39.7M | 139.49%121.9M | 139.49%121.9M | 84.49%114.2M | 3.67%50.9M | --50.9M | 193.36%61.9M | -55.16%49.1M |
-Current capital lease obligation | 6.20%13.7M | 6.20%13.7M | 3.25%12.7M | 5.74%12.9M | 5.74%12.9M | 6.96%12.3M | 14.02%12.2M | --12.2M | 49.35%11.5M | 37.18%10.7M |
Current liabilities | -34.36%320.2M | -34.36%320.2M | -39.97%336.4M | 6.07%487.8M | 6.07%487.8M | 33.68%560.4M | 33.15%459.9M | --459.9M | 64.01%419.2M | 2.68%345.4M |
Non current liabilities | ||||||||||
Long term provisions | -8.70%10.5M | -8.70%10.5M | 236.11%12.1M | 219.44%11.5M | 219.44%11.5M | -16.28%3.6M | -7.69%3.6M | --3.6M | -20.37%4.3M | -26.42%3.9M |
Long term debt and capital lease obligation | 37.15%659.7M | 37.15%659.7M | -31.76%676.4M | -44.90%481M | -44.90%481M | 10.42%991.2M | 3.03%872.9M | --872.9M | 47.31%897.7M | 65.37%847.2M |
-Long term debt | 46.44%588.4M | 46.44%588.4M | -33.82%603.7M | -49.43%401.8M | -49.43%401.8M | 10.38%912.2M | 2.37%794.6M | --794.6M | 47.99%826.4M | 62.86%776.2M |
-Long term capital lease obligation | -9.97%71.3M | -9.97%71.3M | -7.97%72.7M | 1.15%79.2M | 1.15%79.2M | 10.80%79M | 10.28%78.3M | --78.3M | 39.80%71.3M | 98.88%71M |
Total non current liabilities | 28.56%890.9M | 28.56%890.9M | -26.00%876.6M | -35.09%693M | -35.09%693M | 5.36%1.18B | -1.91%1.07B | --1.07B | 44.94%1.12B | 58.66%1.09B |
Total liabilities | 2.57%1.21B | 2.57%1.21B | -30.49%1.21B | -22.70%1.18B | -22.70%1.18B | 13.05%1.75B | 6.54%1.53B | --1.53B | 49.67%1.54B | 40.24%1.43B |
Shareholders'equity | ||||||||||
Share capital | 0.00%15.1M | 0.00%15.1M | 0.00%15.1M | -6.79%15.1M | -6.79%15.1M | -6.79%15.1M | 0.00%16.2M | --16.2M | 7.28%16.2M | 7.28%16.2M |
-common stock | 0.00%15.1M | 0.00%15.1M | 0.00%15.1M | 0.00%15.1M | 0.00%15.1M | -6.79%15.1M | 0.00%15.1M | --15.1M | 7.28%16.2M | 7.86%15.1M |
-Preferred stock | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%1.1M | --1.1M | ---- | 0.00%1.1M |
Retained earnings | -0.35%1.64B | -0.35%1.64B | 1.69%1.63B | 53.37%1.65B | 53.37%1.65B | 67.53%1.61B | 27.34%1.07B | --1.07B | 19.37%958.2M | 17.22%842.6M |
Paid-in capital | 0.00%707.7M | 0.00%707.7M | 0.00%707.7M | 0.00%707.7M | 0.00%707.7M | 0.00%707.7M | 0.00%707.7M | --707.7M | 658.52%707.7M | 658.52%707.7M |
Total stockholders'equity | -2.61%2.35B | -2.61%2.35B | -1.94%2.31B | 37.79%2.42B | 37.79%2.42B | 42.69%2.36B | 10.55%1.75B | --1.75B | 69.45%1.65B | 84.05%1.59B |
Noncontrolling interests | 0.65%15.6M | 0.65%15.6M | 0.68%14.7M | 21.09%15.5M | 21.09%15.5M | 26.96%14.6M | 37.63%12.8M | --12.8M | 53.33%11.5M | 32.86%9.3M |
Total equity | -2.59%2.37B | -2.59%2.37B | -1.93%2.33B | 37.67%2.43B | 37.67%2.43B | 42.58%2.37B | 10.71%1.77B | --1.77B | 69.33%1.66B | 83.64%1.6B |
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