0 XP   0   0   0

Dialight plc
Buy, Hold or Sell?

Let's analyse Dialight together

PenkeI guess you are interested in Dialight plc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Dialight plc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Dialight plc

I send you an email if I find something interesting about Dialight plc.

Quick analysis of Dialight (30 sec.)










1. Valuation of Dialight (5 min.)




Current price per share

p230.00

2. Growth of Dialight (5 min.)




Is Dialight growing?

Current yearPrevious yearGrowGrow %
How rich?$85.5m$74.9m$10.5m12.4%

How much money is Dialight making?

Current yearPrevious yearGrowGrow %
Making money$498.1k$373.5k$124.5k25.0%
Net Profit Margin0.2%0.2%--

How much money comes from the company's main activities?

3. Financial Health of Dialight (5 min.)




4. Comparing to competitors in the Electrical Equipment & Parts industry (5 min.)




  Industry Rankings (Electrical Equipment & Parts)  


Richest
#311 / 478

Most Revenue
#114 / 478

Most Profit
#307 / 478

Most Efficient
#325 / 478


Fundamentals of Dialight

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

1.1. Profitability of Dialight plc.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Dialight earns for each 1 of revenue.

  • Above 10% is considered healthy but always compare Dialight to the Electrical Equipment & Parts industry mean.
  • A Net Profit Margin of 0.2% means that 0.00 for each 1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Dialight plc:

  • The MRQ is 0.2%. The company is not making a profit/loss.
  • The TTM is 0.2%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.2%0.0%
TTM0.2%YOY0.2%+0.0%
TTM0.2%5Y-2.8%+3.0%
5Y-2.8%10Y-0.3%-2.4%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%3.4%-3.2%
TTM0.2%3.4%-3.2%
YOY0.2%3.7%-3.5%
5Y-2.8%3.2%-6.0%
10Y-0.3%3.5%-3.8%
1.1.2. Return on Assets

Shows how efficient Dialight is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Dialight to the Electrical Equipment & Parts industry mean.
  • 0.3% Return on Assets means that Dialight generated 0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Dialight plc:

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.3%0.0%
TTM0.3%YOY0.2%+0.0%
TTM0.3%5Y-3.0%+3.3%
5Y-3.0%10Y-0.1%-2.9%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%0.9%-0.6%
TTM0.3%0.9%-0.6%
YOY0.2%0.9%-0.7%
5Y-3.0%1.0%-4.0%
10Y-0.1%1.1%-1.2%
1.1.3. Return on Equity

Shows how efficient Dialight is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Dialight to the Electrical Equipment & Parts industry mean.
  • 0.6% Return on Equity means Dialight generated 0.01 for each 1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Dialight plc:

  • The MRQ is 0.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.6%TTM0.6%0.0%
TTM0.6%YOY0.5%+0.1%
TTM0.6%5Y-6.1%+6.7%
5Y-6.1%10Y-0.9%-5.1%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%1.7%-1.1%
TTM0.6%1.8%-1.2%
YOY0.5%1.9%-1.4%
5Y-6.1%1.8%-7.9%
10Y-0.9%1.9%-2.8%

1.2. Operating Efficiency of Dialight plc.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Dialight is operating .

  • Measures how much profit Dialight makes for each 1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Dialight to the Electrical Equipment & Parts industry mean.
  • An Operating Margin of 1.4% means the company generated 0.01  for each 1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Dialight plc:

  • The MRQ is 1.4%. The company is operating less efficient.
  • The TTM is 1.4%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ1.4%TTM1.4%0.0%
TTM1.4%YOY1.6%-0.2%
TTM1.4%5Y-1.5%+2.9%
5Y-1.5%10Y0.9%-2.4%
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%5.7%-4.3%
TTM1.4%3.0%-1.6%
YOY1.6%4.8%-3.2%
5Y-1.5%4.6%-6.1%
10Y0.9%3.3%-2.4%
1.2.2. Operating Ratio

Measures how efficient Dialight is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Electrical Equipment & Parts industry mean).
  • An Operation Ratio of 0.99 means that the operating costs are 0.99 for each 1 in net sales.

Let's take a look of the Operating Ratio trends of Dialight plc:

  • The MRQ is 0.986. The company is less efficient in keeping operating costs low.
  • The TTM is 0.986. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.986TTM0.9860.000
TTM0.986YOY0.984+0.002
TTM0.9865Y1.014-0.028
5Y1.01410Y0.976+0.038
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9861.670-0.684
TTM0.9861.684-0.698
YOY0.9841.666-0.682
5Y1.0141.625-0.611
10Y0.9761.320-0.344

1.3. Liquidity of Dialight plc.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Dialight is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Electrical Equipment & Parts industry mean).
  • A Current Ratio of 1.98 means the company has 1.98 in assets for each 1 in short-term debts.

Let's take a look of the Current Ratio trends of Dialight plc:

  • The MRQ is 1.984. The company is able to pay all its short-term debts. +1
  • The TTM is 1.984. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.984TTM1.9840.000
TTM1.984YOY1.757+0.226
TTM1.9845Y2.040-0.056
5Y2.04010Y2.129-0.090
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9841.882+0.102
TTM1.9841.904+0.080
YOY1.7571.900-0.143
5Y2.0401.959+0.081
10Y2.1291.620+0.509
1.3.2. Quick Ratio

Measures if Dialight is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Dialight to the Electrical Equipment & Parts industry mean.
  • A Quick Ratio of 0.65 means the company can pay off 0.65 for each 1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Dialight plc:

  • The MRQ is 0.654. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.654. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.654TTM0.6540.000
TTM0.654YOY0.678-0.024
TTM0.6545Y0.781-0.127
5Y0.78110Y0.954-0.173
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6540.772-0.118
TTM0.6540.856-0.202
YOY0.6780.919-0.241
5Y0.7810.972-0.191
10Y0.9540.930+0.024

1.4. Solvency of Dialight plc.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Dialight assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Dialight to Electrical Equipment & Parts industry mean.
  • A Debt to Asset Ratio of 0.52 means that Dialight assets are financed with 52.4% credit (debt) and the remaining percentage (100% - 52.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Dialight plc:

  • The MRQ is 0.524. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.524. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.524TTM0.5240.000
TTM0.524YOY0.521+0.004
TTM0.5245Y0.462+0.062
5Y0.46210Y0.392+0.070
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5240.445+0.079
TTM0.5240.444+0.080
YOY0.5210.446+0.075
5Y0.4620.433+0.029
10Y0.3920.428-0.036
1.4.2. Debt to Equity Ratio

Measures if Dialight is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Dialight to the Electrical Equipment & Parts industry mean.
  • A Debt to Equity ratio of 110.5% means that company has 1.11 debt for each 1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Dialight plc:

  • The MRQ is 1.105. The company is able to pay all its debts with equity. +1
  • The TTM is 1.105. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.105TTM1.1050.000
TTM1.105YOY1.097+0.008
TTM1.1055Y0.898+0.207
5Y0.89810Y0.687+0.211
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1050.791+0.314
TTM1.1050.803+0.302
YOY1.0970.797+0.300
5Y0.8980.796+0.102
10Y0.6870.819-0.132

2. Market Valuation of Dialight plc

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every 1 in earnings Dialight generates.

  • Above 15 is considered overpriced but always compare Dialight to the Electrical Equipment & Parts industry mean.
  • A PE ratio of 257.24 means the investor is paying 257.24 for every 1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Dialight plc:

  • The EOD is 190.859. Seems overpriced? -1
  • The MRQ is 257.245. Seems overpriced? -1
  • The TTM is 257.245. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD190.859MRQ257.245-66.386
MRQ257.245TTM257.2450.000
TTM257.245YOY1,095.366-838.121
TTM257.2455Y272.475-15.230
5Y272.47510Y139.620+132.855
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
EOD190.85932.062+158.797
MRQ257.24528.502+228.743
TTM257.24531.317+225.928
YOY1,095.36651.016+1,044.350
5Y272.47548.153+224.322
10Y139.62070.859+68.761
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Dialight.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Dialight plc:

  • The MRQ is 64.311. Seems overpriced? -1
  • The TTM is 64.311. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ64.311TTM64.3110.000
TTM64.311YOY544.238-479.927
TTM64.3115Y121.856-57.545
5Y121.85610Y94.363+27.493
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ64.31133.555+30.756
TTM64.31168.324-4.013
YOY544.23897.377+446.861
5Y121.856169.253-47.397
10Y94.363275.792-181.429

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Dialight is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Electrical Equipment & Parts industry mean).
  • A PB ratio of 1.50 means the investor is paying 1.50 for each 1 in book value.

Let's take a look of the Price to Book Ratio trends of Dialight plc:

  • The EOD is 1.111. Good. +1
  • The MRQ is 1.498. Good. +1
  • The TTM is 1.498. Good. +1
Trends
Current periodCompared to+/- 
EOD1.111MRQ1.498-0.387
MRQ1.498TTM1.4980.000
TTM1.498YOY1.820-0.322
TTM1.4985Y1.507-0.009
5Y1.50710Y2.342-0.835
Compared to industry (Electrical Equipment & Parts)
PeriodCompanyIndustry (mean)+/- 
EOD1.1112.091-0.980
MRQ1.4981.991-0.493
TTM1.4982.029-0.531
YOY1.8202.425-0.605
5Y1.5072.289-0.782
10Y2.3422.671-0.329
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Dialight plc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--25.60825.6080%8.737+193%-4.459+117%1.718+1391%
Book Value Growth--1.1411.1410%1.051+9%0.990+15%1.015+12%
Book Value Per Share--206.972206.9720%181.364+14%204.321+1%211.461-2%
Book Value Per Share Growth--1.1411.1410%1.051+9%0.990+15%1.015+12%
Current Ratio--1.9841.9840%1.757+13%2.040-3%2.129-7%
Debt To Asset Ratio--0.5240.5240%0.521+1%0.462+13%0.392+34%
Debt To Equity Ratio--1.1051.1050%1.097+1%0.898+23%0.687+61%
Dividend Per Share----0%-0%-0%3.796-100%
Eps--1.2051.2050%0.301+300%-11.026+1015%-1.145+195%
Eps Growth--4.0004.0000%2.013+99%1.685+137%1.302+207%
Free Cash Flow Per Share---9.641-9.6410%-4.820-50%-14.521+51%-5.543-43%
Free Cash Flow Per Share Growth----0%-0.2110%-0.1210%0.991-100%
Free Cash Flow To Equity Per Share---3.013-3.0130%-11.448+280%-6.568+118%-5.272+75%
Free Cash Flow To Equity Per Share Growth--1.7371.7370%-0.679+139%1.436+21%0.639+172%
Gross Profit Margin---62.750-62.7500%-70.000+12%-26.250-58%-12.959-79%
Intrinsic Value_10Y_max--222.783--------
Intrinsic Value_10Y_min--22.190--------
Intrinsic Value_1Y_max--7.034--------
Intrinsic Value_1Y_min---3.622--------
Intrinsic Value_3Y_max--32.788--------
Intrinsic Value_3Y_min---5.884--------
Intrinsic Value_5Y_max--72.591--------
Intrinsic Value_5Y_min---2.650--------
Net Profit Margin--0.0020.0020%0.002+3%-0.028+1267%-0.003+244%
Operating Margin--0.0140.0140%0.016-15%-0.015+211%0.009+48%
Operating Ratio--0.9860.9860%0.984+0%1.014-3%0.976+1%
Pb Ratio1.111-35%1.4981.4980%1.820-18%1.507-1%2.342-36%
Pe Ratio190.859-35%257.245257.2450%1095.366-77%272.475-6%139.620+84%
Peg Ratio--64.31164.3110%544.238-88%121.856-47%94.363-32%
Price Per Share230.000-35%310.000310.0000%330.000-6%307.100+1%499.150-38%
Price To Total Gains Ratio8.982-35%12.10612.1060%37.771-68%10.380+17%26.442-54%
Profit Growth--1.3331.3330%2.038-35%1.155+15%1.037+29%
Quick Ratio--0.6540.6540%0.678-4%0.781-16%0.954-31%
Return On Assets--0.0030.0030%0.002+16%-0.030+1175%-0.001+127%
Return On Equity--0.0060.0060%0.005+16%-0.061+1144%-0.009+262%
Revenue Growth--1.2901.2900%1.106+17%1.002+29%1.050+23%
Total Gains Per Share--25.60825.6080%8.737+193%-4.459+117%5.514+364%
Total Gains Per Share Growth--2.9312.9310%2.276+29%3.136-7%3.161-7%
Usd Book Value--85552110.00085552110.0000%74967060.000+14%84456246.000+1%87407607.000-2%
Usd Book Value Change Per Share--0.3190.3190%0.109+193%-0.056+117%0.021+1391%
Usd Book Value Per Share--2.5772.5770%2.259+14%2.544+1%2.633-2%
Usd Dividend Per Share----0%-0%-0%0.047-100%
Usd Eps--0.0150.0150%0.004+300%-0.137+1015%-0.014+195%
Usd Free Cash Flow---3984960.000-3984960.0000%-1992480.000-50%-6002346.000+51%-2291352.000-43%
Usd Free Cash Flow Per Share---0.120-0.1200%-0.060-50%-0.181+51%-0.069-43%
Usd Free Cash Flow To Equity Per Share---0.038-0.0380%-0.143+280%-0.082+118%-0.066+75%
Usd Price Per Share2.864-35%3.8603.8600%4.109-6%3.824+1%6.216-38%
Usd Profit--498120.000498120.0000%373590.000+33%-4507986.000+1005%-448308.000+190%
Usd Revenue--211327410.000211327410.0000%163881480.000+29%184528554.000+15%193830945.000+9%
Usd Total Gains Per Share--0.3190.3190%0.109+193%-0.056+117%0.069+364%
 EOD+3 -2MRQTTM+0 -0YOY+28 -115Y+32 -710Y+23 -19

3.2. Fundamental Score

Let's check the fundamental score of Dialight plc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15190.859
Price to Book Ratio (EOD)Between0-11.111
Net Profit Margin (MRQ)Greater than00.002
Operating Margin (MRQ)Greater than00.014
Quick Ratio (MRQ)Greater than10.654
Current Ratio (MRQ)Greater than11.984
Debt to Asset Ratio (MRQ)Less than10.524
Debt to Equity Ratio (MRQ)Less than11.105
Return on Equity (MRQ)Greater than0.150.006
Return on Assets (MRQ)Greater than0.050.003
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of Dialight plc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5063.666
Ma 20Greater thanMa 50225.950
Ma 50Greater thanMa 100214.225
Ma 100Greater thanMa 200230.533
OpenGreater thanClose220.000
Total2/5 (40.0%)



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in GBP. All numbers in thousands.

Summary
Total Assets144,400
Total Liabilities75,700
Total Stockholder Equity68,500
 As reported
Total Liabilities 75,700
Total Stockholder Equity+ 68,500
Total Assets = 144,400

Assets

Total Assets144,400
Total Current Assets86,100
Long-term Assets86,100
Total Current Assets
Cash And Cash Equivalents 1,700
Net Receivables 26,700
Inventory 53,600
Total Current Assets  (as reported)86,100
Total Current Assets  (calculated)82,000
+/- 4,100
Long-term Assets
Property Plant Equipment 24,400
Goodwill 9,200
Intangible Assets 12,200
Long-term Assets Other 10,100
Long-term Assets  (as reported)58,300
Long-term Assets  (calculated)55,900
+/- 2,400

Liabilities & Shareholders' Equity

Total Current Liabilities43,400
Long-term Liabilities32,300
Total Stockholder Equity68,500
Total Current Liabilities
Short-term Debt 3,200
Short Long Term Debt 2,000
Accounts payable 37,300
Other Current Liabilities 2,900
Total Current Liabilities  (as reported)43,400
Total Current Liabilities  (calculated)45,400
+/- 2,000
Long-term Liabilities
Long term Debt 20,600
Capital Lease Obligations 11,300
Long-term Liabilities  (as reported)32,300
Long-term Liabilities  (calculated)31,900
+/- 400
Total Stockholder Equity
Common Stock600
Retained Earnings 47,500
Other Stockholders Equity 20,400
Total Stockholder Equity (as reported)68,500
Total Stockholder Equity (calculated)68,500
+/-0
Other
Capital Stock600
Cash and Short Term Investments 1,700
Common Stock Shares Outstanding 32,946
Liabilities and Stockholders Equity 144,400
Net Debt 32,200
Net Invested Capital 91,100
Net Working Capital 42,700
Short Long Term Debt Total 33,900



Balance Sheet

Currency in GBP. All numbers in thousands.

 Trend2022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-312003-12-312002-12-312001-12-312000-12-311999-12-311998-12-311997-12-311996-12-311995-12-311994-12-311993-12-311992-12-311991-12-311990-12-31
> Total Assets 
21,159
17,124
17,210
26,859
47,053
53,080
55,058
57,430
60,784
82,159
105,390
105,259
102,524
74,893
80,922
45,965
43,673
47,230
57,272
54,223
60,690
76,228
92,275
95,800
113,600
104,100
116,200
106,000
123,300
129,300
110,000
125,600
144,400
144,400125,600110,000129,300123,300106,000116,200104,100113,60095,80092,27576,22860,69054,22357,27247,23043,67345,96580,92274,893102,524105,259105,39082,15960,78457,43055,05853,08047,05326,85917,21017,12421,159
   > Total Current Assets 
13,694
10,998
11,088
20,099
33,382
37,416
37,506
41,544
45,715
42,987
63,886
63,868
60,932
46,329
47,586
33,256
29,372
32,036
37,505
36,472
38,402
52,388
61,559
60,900
77,200
67,900
81,400
71,700
86,200
71,500
58,700
71,000
86,100
86,10071,00058,70071,50086,20071,70081,40067,90077,20060,90061,55952,38838,40236,47237,50532,03629,37233,25647,58646,32960,93263,86863,88642,98745,71541,54437,50637,41633,38220,09911,08810,99813,694
       Cash And Cash Equivalents 
1,359
1,039
1,232
8,741
9,752
7,523
5,271
14,093
15,125
4,531
8,557
6,708
7,747
4,332
6,819
9,829
4,346
6,561
4,145
9,092
10,359
13,700
14,962
8,800
7,900
5,500
8,000
12,800
2,200
500
5,300
1,200
1,700
1,7001,2005,3005002,20012,8008,0005,5007,9008,80014,96213,70010,3599,0924,1456,5614,3469,8296,8194,3327,7476,7088,5574,53115,12514,0935,2717,5239,7528,7411,2321,0391,359
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
456
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000456000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,800
35,600
34,200
38,900
33,200
36,300
22,900
19,500
26,200
26,700
26,70026,20019,50022,90036,30033,20038,90034,20035,60026,80000000000000000000000000
       Inventory 
6,849
5,158
4,649
4,711
9,392
12,680
13,832
10,783
10,692
13,770
21,602
25,022
23,906
16,118
15,404
6,742
10,397
9,846
12,994
9,194
9,187
15,842
19,610
24,200
32,400
26,900
31,400
24,600
46,000
46,100
32,500
42,400
53,600
53,60042,40032,50046,10046,00024,60031,40026,90032,40024,20019,61015,8429,1879,19412,9949,84610,3976,74215,40416,11823,90625,02221,60213,77010,69210,78313,83212,6809,3924,7114,6495,1586,849
   > Long-term Assets 
7,465
6,126
6,122
6,760
13,671
15,664
17,552
15,886
15,069
39,172
41,504
41,391
41,592
28,564
33,336
12,709
14,301
15,194
19,767
17,751
22,288
23,840
30,716
34,900
36,400
36,200
34,800
34,300
37,100
57,800
51,300
54,600
58,300
58,30054,60051,30057,80037,10034,30034,80036,20036,40034,90030,71623,84022,28817,75119,76715,19414,30112,70933,33628,56441,59241,39141,50439,17215,06915,88617,55215,66413,6716,7606,1226,1267,465
       Property Plant Equipment 
7,465
6,076
6,072
6,760
13,441
15,503
17,490
15,824
15,030
32,561
23,705
24,542
22,122
13,100
11,463
5,983
5,557
6,072
7,793
7,248
8,218
8,929
10,849
13,400
15,200
16,100
15,900
13,900
14,700
27,800
22,600
23,300
24,400
24,40023,30022,60027,80014,70013,90015,90016,10015,20013,40010,8498,9298,2187,2487,7936,0725,5575,98311,46313,10022,12224,54223,70532,56115,03015,82417,49015,50313,4416,7606,0726,0767,465
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,005
11,900
11,700
11,700
9,000
8,500
8,800
8,700
8,500
8,600
9,200
9,2008,6008,5008,7008,8008,5009,00011,70011,70011,90012,0050000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
6,572
17,783
16,833
19,454
15,464
19,254
4,321
7,495
7,913
8,932
8,589
10,488
12,158
6,231
9,200
9,300
8,300
6,400
5,400
7,700
12,600
12,700
12,800
12,200
12,20012,80012,70012,6007,7005,4006,4008,3009,3009,2006,23112,15810,4888,5898,9327,9137,4954,32119,25415,46419,45416,83317,7836,572000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,300
7,000
6,100
8,300
10,600
12,200
19,000
17,800
20,200
0
020,20017,80019,00012,20010,6008,3006,1007,0006,30000000000000000000000000
> Total Liabilities 
16,426
15,300
13,550
10,872
24,523
28,536
32,431
27,904
23,505
37,446
50,028
44,668
46,500
23,225
30,435
17,101
13,983
16,381
19,768
14,119
14,521
21,464
29,277
29,100
40,800
34,000
39,100
29,900
38,200
61,500
52,700
65,400
75,700
75,70065,40052,70061,50038,20029,90039,10034,00040,80029,10029,27721,46414,52114,11919,76816,38113,98317,10130,43523,22546,50044,66850,02837,44623,50527,90432,43128,53624,52310,87213,55015,30016,426
   > Total Current Liabilities 
6,053
7,146
6,566
10,139
19,233
22,397
28,772
25,337
22,767
35,934
31,266
42,581
44,650
21,718
17,672
13,054
11,427
14,265
13,845
12,098
12,198
20,979
24,937
25,300
39,100
33,300
37,000
29,000
37,700
32,400
29,900
40,400
43,400
43,40040,40029,90032,40037,70029,00037,00033,30039,10025,30024,93720,97912,19812,09813,84514,26511,42713,05417,67221,71844,65042,58131,26635,93422,76725,33728,77222,39719,23310,1396,5667,1466,053
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
456
0
0
0
0
1,700
7,300
9,300
0
0
5,100
1,600
5,400
5,200
3,200
3,2005,2005,4001,6005,100009,3007,3001,7000000456000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,700
7,300
9,300
0
0
5,100
0
4,000
4,000
2,000
2,0004,0004,00005,100009,3007,3001,70000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,100
18,300
12,900
15,300
14,600
19,400
28,400
21,500
32,900
37,300
37,30032,90021,50028,40019,40014,60015,30012,90018,30014,10000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,100
12,900
10,500
20,700
14,400
10,700
2,400
3,000
2,300
2,900
2,9002,3003,0002,40010,70014,40020,70010,50012,9009,10000000000000000000000000
   > Long-term Liabilities 
10,373
8,154
6,984
733
5,290
6,139
3,659
2,567
738
1,512
18,762
2,087
1,850
1,507
12,763
4,047
2,556
2,116
5,923
2,021
2,323
485
4,340
3,800
1,700
700
2,100
900
500
29,100
22,800
25,000
32,300
32,30025,00022,80029,1005009002,1007001,7003,8004,3404852,3232,0215,9232,1162,5564,04712,7631,5071,8502,08718,7621,5127382,5673,6596,1395,2907336,9848,15410,373
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,800
1,700
700
2,100
900
500
1,400
1,200
1,300
0
01,3001,2001,4005009002,1007001,7003,80000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,900
6,800
6,000
4,800
4,100
6,300
10,300
10,300
10,300
0
010,30010,30010,3006,3004,1004,8006,0006,8005,90000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
66,800
72,900
70,200
77,200
75,800
84,700
67,500
56,900
59,600
68,500
68,50059,60056,90067,50084,70075,80077,20070,20072,90066,80000000000000000000000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
600
600
600
600
600
600
600
600
600
600
60060060060060060060060060060000000000000000000000000
   Retained Earnings Total Equity000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000-37,200-39,800-36,700-38,700-35,000-30,900-27,000-28,889-28,345-28,253-26,458-27,930-20,891-20,084-20,951-28,287-28,817-35,203-33,804-36,179-35,480-31,603-29,275-28,267-26,14200000
   Capital Surplus 000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,400
6,800
8,600
19,000
50,700
57,700
14,300
12,000
12,000
20,400
20,40012,00012,00014,30057,70050,70019,0008,6006,8004,40000000000000000000000000



Balance Sheet

Currency in GBP. All numbers in thousands.




Cash Flow

Currency in GBP. All numbers in thousands.