Market Valuation
2015-09-10
Total Funding
GBP | FY, 2009 | FY, 2010 | FY, 2011 | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 |
---|---|---|---|---|---|---|---|---|---|---|
Cash | 1.2K | 143.8K | 469.6K | 24.2K | 1.4M | 1.2M | 1.2M | 1.3M | 328.5K | 104.6K |
Accounts Receivable | 23.3K | 65.1K | 98.5K | 316.9K | 223.3K | 468.7K | 1.1M | 1.3M | 771.7K | 312.2K |
Inventories | 8.9K | 37.8K | 6.7K | |||||||
Current Assets | 24.5K | 208.9K | 568.1K | 341.1K | 1.7M | 1.7M | 2.5M | 2.9M | 1.3M | 521.2K |
PP&E | 4.6K | 18.9K | 24.8K | 47.5K | 42.2K | 37.9K | 48.6K | 42.6K | 38.7K | 22.6K |
Goodwill | 710.9K | 1.8M | 2.0M | |||||||
Total Assets | 29.2K | 227.8K | 684.6K | 678.4K | 2.2M | 2.5M | 4.4M | 4.9M | 3.4M | 2.2M |
Accounts Payable | 51.2K | 190.2K | 81.0K | 263.9K | 232.7K | 722.6K | 672.6K | 454.9K | 244.7K | 213.6K |
Current Liabilities | 51.2K | 190.2K | 81.0K | 263.9K | 232.7K | 722.6K | 1.1M | 1.1M | 1.8M | 702.2K |
Long-term Debt | 985.5K | |||||||||
Non-Current Liabilities | 1.5M | 9.6K | 12.1K | 963.8K | 1.7M | |||||
Total Debt | 56.5K | 983.8K | 985.5K | |||||||
Total Liabilities | 51.2K | 190.2K | 81.0K | 263.9K | 1.8M | 722.6K | 1.1M | 2.1M | 1.8M | 2.4M |
Common Stock | 2.0 | 2.0 | 90.0 | 90.0 | 110.0 | 170.0 | 290.0 | 327.0 | 329.0 | 347.0 |
Retained Earnings | (1.0M) | (2.8M) | (7.7M) | (10.2M) | (11.8M) | (13.4M) | ||||
Total Equity | (22.1K) | 37.6K | 603.6K | 414.6K | 493.6K | 1.8M | 3.3M | 2.8M | 1.6M | (207.0K) |
Debt to Equity Ratio | 0 | 0.6 | -4.8 | |||||||
Debt to Assets Ratio | 0 | 0.3 | 0.4 | |||||||
Financial Leverage | -1.3 | 6.1 | 1.1 | 1.6 | 4.5 | 1.4 | 1.3 | 1.7 | 2.2 | -10.7 |