£11.4 M

emarket Revenue FY, 2013
emarket Gross profit (FY, 2013)1.1 M
emarket Gross profit margin (FY, 2013), %9.4%
emarket Net income (FY, 2013)90.6 K
emarket EBITDA (FY, 2013)130 K
emarket EBIT (FY, 2013)130 K
emarket Cash, 31-Dec-2015109.7 K

emarket Revenue

emarket revenue was £11.39 m in FY, 2013

Embed Graph

emarket Funding

Summary Metrics

Founding Date

2008

emarket Income Statement

Annual

GBPFY, 2002FY, 2003FY, 2004FY, 2005FY, 2006FY, 2007FY, 2008FY, 2009FY, 2010FY, 2012FY, 2013

Revenue

105.3 k2.3 m885.8 k2.6 m1.7 m4 m589.3 k602.5 k857.4 k11 m11.4 m

Cost of goods sold

6.8 k1.9 m607.2 k2.3 m1.2 m3.9 m551.5 k540.3 k337.3 k10.5 m10.3 m

Gross profit

98.5 k362.1 k278.6 k310.3 k466.5 k48.4 k37.8 k62.2 k520.1 k523.6 k1.1 m

Gross profit Margin, %

94%16%31%12%28%1%6%10%61%5%9%

Operating expense total

48.4 k331.3 k271.9 k293.3 k395.9 k38.8 k30.9 k38.5 k513.8 k465.9 k943.9 k

EBITDA

20 k32.2 k10.6 k64.8 k130 k

EBITDA margin, %

1%5%1%1%1%

EBIT

50.1 k30.8 k6.7 k17 k70.6 k9.6 k6.9 k23.6 k6.3 k57.7 k130 k

EBIT margin, %

48%1%1%1%4%0%1%4%1%1%1%

Pre tax profit

50.1 k30.8 k4 k10.2 k49.2 k(7.4 k)(17.6 k)18.2 k1.3 k47.4 k121.6 k

Income tax expense

(9.6 k)(6.6 k)(3.8 k)(1.8 k)(9.9 k)1.4 k514 (940 )(9 k)(31 k)

Net Income

40.4 k24.2 k212 8.3 k39.2 k(6 k)(17.1 k)18.2 k312 38.4 k90.6 k

emarket Balance Sheet

Annual

GBPFY, 2002FY, 2003FY, 2004FY, 2005FY, 2006FY, 2007FY, 2008FY, 2009FY, 2010FY, 2011FY, 2012FY, 2013FY, 2014FY, 2015

Cash

17.6 k100.3 k166.8 k18.4 k27.1 k106.7 k20.8 k14.9 k6.8 k1.3 k30.6 k103.7 k38.6 k109.7 k

Accounts Receivable

26.5 k259.2 k403 144.1 k297.8 k553.5 k725 99.5 k126.2 k698.1 k1.1 m454.9 k3.3 m2 m

Inventories

83.6 k32.9 k138.4 k654.9 k913.3 k280.3 k285.3 k

Current Assets

44.1 k406.8 k202.2 k168 k334.7 k722.6 k47 k214.2 k184.4 k929.7 k1.9 m1.9 m3.7 m2.4 m

PP&E

23 k68.7 k18.6 k370.7 k371.5 k362.7 k350.2 k360.6 k356.4 k360.6 k359.9 k352.8 k351.3 k347.5 k

Total Assets

67.1 k475.5 k220.8 k538.7 k706.1 k1.1 m397.2 k574.8 k540.8 k1.3 m2.3 m2.2 m4 m2.8 m

Accounts Payable

432 173.5 k69.7 k77.3 k304.3 k499.2 k23.2 k221.6 k155.2 k523.8 k593.1 k782.3 k2.9 m1.1 m

Current Liabilities

26.6 k410.8 k154.4 k200.8 k356.2 k750.5 k82.8 k242.6 k217.6 k974.5 k1.6 m1 m2.9 m1.1 m

Non-Current Liabilities

136 1.6 k264.7 k237.5 k228.3 k225.1 k224.7 k215.4 k204.6 k574.1 k963.5 k803.2 k1.4 m

Total Debt

88.8 k128 23.7 k24.8 k24.5 k18 k13.9 k13.7 k15 k76.2 k

Total Liabilities

26.7 k410.8 k155.9 k465.5 k593.7 k978.8 k307.9 k467.3 k432.9 k1.2 m2.2 m2 m3.7 m2.5 m

Additional Paid-in Capital

1 1 1 1 1 1 1 1 1 1 1 1 1 1

Retained Earnings

40.4 k24.2 k212 8.3 k39.2 k(6 k)(17.1 k)18.2 k312 38.4 k90.6 k

Total Equity

40.4 k64.6 k64.9 k73.2 k112.4 k106.4 k89.3 k107.5 k107.8 k111.2 k149.6 k240.2 k265.6 k290.1 k

Debt to Equity Ratio

1.4 x0 x0.2 x0.2 x0.3 x0.2 x0.1 x0.1 x0.1 x0.3 x

Debt to Assets Ratio

0.2 x0 x0 x0 x0.1 x0 x0 x0 x0 x0 x

Financial Leverage

1.7 x7.4 x3.4 x7.4 x6.3 x10.2 x4.4 x5.3 x5 x11.6 x15.4 x9.2 x15.1 x9.6 x

emarket Cash Flow

Annual

GBPFY, 2002FY, 2003FY, 2004FY, 2005FY, 2006FY, 2007FY, 2008FY, 2009FY, 2010FY, 2012FY, 2013

Net Income

40.4 k24.2 k212 8.3 k39.2 k(6 k)(17.1 k)18.2 k312 38.4 k90.6 k

Income Taxes Paid

(31 k)

emarket Ratios

GBPY, 2015

Financial Leverage

9.6 x
Report incorrect company information