0 XP   0   0   0

Gaming Realms plc
Buy, Hold or Sell?

Let's analyse Gaming Realms plc together

PenkeI guess you are interested in Gaming Realms 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 Gaming Realms 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 Gaming Realms plc

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

Quick analysis of Gaming Realms plc (30 sec.)










1. Valuation of Gaming Realms plc (5 min.)




Current price per share

p31.30

2. Growth of Gaming Realms plc (5 min.)




Is Gaming Realms plc growing?

Current yearPrevious yearGrowGrow %
How rich?$22.3m$16.3m$5.9m26.8%

How much money is Gaming Realms plc making?

Current yearPrevious yearGrowGrow %
Making money$4.5m$1.5m$2.9m65.2%
Net Profit Margin19.4%8.6%--

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

3. Financial Health of Gaming Realms plc (5 min.)




4. Comparing to competitors in the Gambling industry (5 min.)




  Industry Rankings (Gambling)  



Fundamentals of Gaming Realms plc

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating 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 very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Gaming Realms plc.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Gaming Realms plc earns for each 1 of revenue.

  • Above 10% is considered healthy but always compare Gaming Realms plc to the Gambling industry mean.
  • A Net Profit Margin of 19.4% means that 0.19 for each 1 in revenue is generated as profit.

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

  • The MRQ is 19.4%. The company is making a huge profit. +2
  • The TTM is 19.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ19.4%TTM19.4%0.0%
TTM19.4%YOY8.6%+10.8%
TTM19.4%5Y-28.8%+48.2%
5Y-28.8%10Y-116.8%+88.0%
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ19.4%2.5%+16.9%
TTM19.4%1.7%+17.7%
YOY8.6%3.3%+5.3%
5Y-28.8%-0.7%-28.1%
10Y-116.8%-1.7%-115.1%
1.1.2. Return on Assets

Shows how efficient Gaming Realms plc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Gaming Realms plc to the Gambling industry mean.
  • 16.7% Return on Assets means that Gaming Realms plc generated 0.17 profit for each $1 in assets.

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

  • The MRQ is 16.7%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 16.7%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ16.7%TTM16.7%0.0%
TTM16.7%YOY6.2%+10.4%
TTM16.7%5Y-5.9%+22.6%
5Y-5.9%10Y-20.8%+14.8%
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ16.7%0.4%+16.3%
TTM16.7%0.4%+16.3%
YOY6.2%0.8%+5.4%
5Y-5.9%0.4%-6.3%
10Y-20.8%0.4%-21.2%
1.1.3. Return on Equity

Shows how efficient Gaming Realms plc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Gaming Realms plc to the Gambling industry mean.
  • 20.2% Return on Equity means Gaming Realms plc generated 0.20 for each 1 the owners (shareholders) invested.

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

  • The MRQ is 20.2%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 20.2%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ20.2%TTM20.2%0.0%
TTM20.2%YOY9.6%+10.6%
TTM20.2%5Y-11.0%+31.2%
5Y-11.0%10Y-29.7%+18.7%
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ20.2%1.9%+18.3%
TTM20.2%1.4%+18.8%
YOY9.6%4.0%+5.6%
5Y-11.0%1.1%-12.1%
10Y-29.7%2.6%-32.3%

1.2. Operating Efficiency of Gaming Realms plc.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Gaming Realms plc is operating .

  • Measures how much profit Gaming Realms plc 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 Gaming Realms plc to the Gambling industry mean.
  • An Operating Margin of 19.0% means the company generated 0.19  for each 1 in revenue (before taxes).

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

  • The MRQ is 19.0%. The company is operating efficient. +1
  • The TTM is 19.0%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ19.0%TTM19.0%0.0%
TTM19.0%YOY11.2%+7.8%
TTM19.0%5Y-23.4%+42.4%
5Y-23.4%10Y-63.3%+40.0%
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ19.0%13.8%+5.2%
TTM19.0%10.5%+8.5%
YOY11.2%4.3%+6.9%
5Y-23.4%5.9%-29.3%
10Y-63.3%6.2%-69.5%
1.2.2. Operating Ratio

Measures how efficient Gaming Realms plc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Gambling industry mean).
  • An Operation Ratio of 0.81 means that the operating costs are 0.81 for each 1 in net sales.

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

  • The MRQ is 0.811. The company is less efficient in keeping operating costs low.
  • The TTM is 0.811. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.811TTM0.8110.000
TTM0.811YOY0.884-0.073
TTM0.8115Y1.239-0.428
5Y1.23910Y1.907-0.668
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8110.989-0.178
TTM0.8111.035-0.224
YOY0.8841.054-0.170
5Y1.2391.085+0.154
10Y1.9071.104+0.803

1.3. Liquidity of Gaming Realms plc.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Gaming Realms plc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Gambling industry mean).
  • A Current Ratio of 2.37 means the company has 2.37 in assets for each 1 in short-term debts.

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

  • The MRQ is 2.368. The company is able to pay all its short-term debts. +1
  • The TTM is 2.368. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.368TTM2.3680.000
TTM2.368YOY1.154+1.214
TTM2.3685Y2.102+0.266
5Y2.10210Y1.632+0.470
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3681.558+0.810
TTM2.3681.763+0.605
YOY1.1541.626-0.472
5Y2.1021.562+0.540
10Y1.6321.853-0.221
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Gaming Realms plc to the Gambling industry mean.
  • A Quick Ratio of 2.37 means the company can pay off 2.37 for each 1 in debt (using most liquid assets).

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

  • The MRQ is 2.368. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.368. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.368TTM2.3680.000
TTM2.368YOY1.154+1.214
TTM2.3685Y1.403+0.965
5Y1.40310Y0.838+0.565
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3680.686+1.682
TTM2.3680.781+1.587
YOY1.1540.968+0.186
5Y1.4030.999+0.404
10Y0.8380.946-0.108

1.4. Solvency of Gaming Realms plc.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Gaming Realms plc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Gaming Realms plc to Gambling industry mean.
  • A Debt to Asset Ratio of 0.17 means that Gaming Realms plc assets are financed with 17.2% credit (debt) and the remaining percentage (100% - 17.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.172. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.172. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.172TTM0.1720.000
TTM0.172YOY0.349-0.176
TTM0.1725Y0.331-0.159
5Y0.33110Y0.308+0.023
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1720.495-0.323
TTM0.1720.495-0.323
YOY0.3490.520-0.171
5Y0.3310.573-0.242
10Y0.3080.487-0.179
1.4.2. Debt to Equity Ratio

Measures if Gaming Realms plc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Gaming Realms plc to the Gambling industry mean.
  • A Debt to Equity ratio of 20.8% means that company has 0.21 debt for each 1 in shareholders equity.

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

  • The MRQ is 0.208. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.208. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.208TTM0.2080.000
TTM0.208YOY0.535-0.327
TTM0.2085Y0.517-0.308
5Y0.51710Y0.481+0.036
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2080.928-0.720
TTM0.2080.798-0.590
YOY0.5350.758-0.223
5Y0.5170.824-0.307
10Y0.4811.015-0.534

2. Market Valuation of Gaming Realms 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 Gaming Realms plc generates.

  • Above 15 is considered overpriced but always compare Gaming Realms plc to the Gambling industry mean.
  • A PE ratio of 20.20 means the investor is paying 20.20 for every 1 in earnings.

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

  • The EOD is 25.289. Very good. +2
  • The MRQ is 20.199. Very good. +2
  • The TTM is 20.199. Very good. +2
Trends
Current periodCompared to+/- 
EOD25.289MRQ20.199+5.090
MRQ20.199TTM20.1990.000
TTM20.199YOY77.466-57.267
TTM20.1995Y12.652+7.547
5Y12.65210Y0.614+12.038
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
EOD25.2893.266+22.023
MRQ20.1993.153+17.046
TTM20.1990.645+19.554
YOY77.466-0.761+78.227
5Y12.6529.762+2.890
10Y0.6143.112-2.498
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Gaming Realms plc.

  • 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 Gaming Realms plc:

  • The MRQ is 6.805. Seems overpriced? -1
  • The TTM is 6.805. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ6.805TTM6.8050.000
TTM6.805YOY27.698-20.893
TTM6.8055Y3.482+3.323
5Y3.48210Y0.007+3.474
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ6.8052.941+3.864
TTM6.8057.943-1.138
YOY27.6988.172+19.526
5Y3.48252.063-48.581
10Y0.00758.824-58.817

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

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

  • At or below 1 is considered healthy (always compare to Gambling industry mean).
  • A PB ratio of 4.08 means the investor is paying 4.08 for each 1 in book value.

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

  • The EOD is 5.103. Seems overpriced? -1
  • The MRQ is 4.076. Neutral. Compare to industry.
  • The TTM is 4.076. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD5.103MRQ4.076+1.027
MRQ4.076TTM4.0760.000
TTM4.076YOY7.432-3.357
TTM4.0765Y4.121-0.045
5Y4.12110Y4.351-0.230
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
EOD5.1032.585+2.518
MRQ4.0762.293+1.783
TTM4.0762.201+1.875
YOY7.4323.022+4.410
5Y4.1212.529+1.592
10Y4.3512.658+1.693
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Gaming Realms 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--1.7881.7880%0.602+197%0.105+1603%0.557+221%
Book Value Growth--1.3661.3660%1.199+14%1.047+31%1.663-18%
Book Value Per Share--6.1346.1340%4.346+41%4.886+26%5.352+15%
Book Value Per Share Growth--1.4121.4120%1.161+22%1.048+35%1.664-15%
Current Ratio--2.3682.3680%1.154+105%2.102+13%1.632+45%
Debt To Asset Ratio--0.1720.1720%0.349-51%0.331-48%0.308-44%
Debt To Equity Ratio--0.2080.2080%0.535-61%0.517-60%0.481-57%
Dividend Per Share----0%-0%-0%-0%
Eps--1.2381.2380%0.417+197%-0.075+106%-1.170+195%
Eps Growth--2.9682.9680%2.797+6%0.790+276%0.780+281%
Free Cash Flow Per Share--0.7840.7840%0.354+122%-0.454+158%-1.067+236%
Free Cash Flow Per Share Growth--2.2172.2170%4.270-48%1.848+20%1.551+43%
Free Cash Flow To Equity Per Share---0.487-0.4870%0.615-179%-0.704+45%0.044-1218%
Free Cash Flow To Equity Per Share Growth---0.792-0.7920%4.568-117%0.895-188%1.155-169%
Gross Profit Margin--0.9630.9630%0.698+38%1.011-5%1.617-40%
Intrinsic Value_10Y_max--12.185--------
Intrinsic Value_10Y_min---18.277--------
Intrinsic Value_1Y_max--0.521--------
Intrinsic Value_1Y_min---1.272--------
Intrinsic Value_3Y_max--2.100--------
Intrinsic Value_3Y_min---4.330--------
Intrinsic Value_5Y_max--4.321--------
Intrinsic Value_5Y_min---7.920--------
Net Profit Margin--0.1940.1940%0.086+126%-0.288+249%-1.168+703%
Operating Margin--0.1900.1900%0.112+69%-0.234+223%-0.633+433%
Operating Ratio--0.8110.8110%0.884-8%1.239-35%1.907-57%
Pb Ratio5.103+20%4.0764.0760%7.432-45%4.121-1%4.351-6%
Pe Ratio25.289+20%20.19920.1990%77.466-74%12.652+60%0.614+3192%
Peg Ratio--6.8056.8050%27.698-75%3.482+95%0.007+91126%
Price Per Share31.300+20%25.00025.0000%32.300-23%18.798+33%20.309+23%
Price To Total Gains Ratio17.502+20%13.97913.9790%53.612-74%3.176+340%6.311+122%
Profit Growth--2.8742.8740%2.820+2%1.971+46%1.512+90%
Quick Ratio--2.3682.3680%1.154+105%1.403+69%0.838+183%
Return On Assets--0.1670.1670%0.062+167%-0.059+135%-0.208+224%
Return On Equity--0.2020.2020%0.096+110%-0.110+155%-0.297+247%
Revenue Growth--1.2721.2720%1.286-1%1.107+15%2.321-45%
Total Gains Per Share--1.7881.7880%0.602+197%0.105+1603%0.557+221%
Total Gains Per Share Growth--2.9682.9680%3.531-16%1.253+137%0.498+496%
Usd Book Value--22306123.68022306123.6800%16324017.541+37%17871027.828+25%19514514.496+14%
Usd Book Value Change Per Share--0.0220.0220%0.008+197%0.001+1603%0.007+221%
Usd Book Value Per Share--0.0760.0760%0.054+41%0.061+26%0.067+15%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0150.0150%0.005+197%-0.001+106%-0.015+195%
Usd Free Cash Flow--2852598.7482852598.7480%1329124.879+115%-1643797.992+158%-3874297.910+236%
Usd Free Cash Flow Per Share--0.0100.0100%0.004+122%-0.006+158%-0.013+236%
Usd Free Cash Flow To Equity Per Share---0.006-0.0060%0.008-179%-0.009+45%0.001-1218%
Usd Price Per Share0.390+20%0.3110.3110%0.402-23%0.234+33%0.253+23%
Usd Profit--4500657.4104500657.4100%1566211.319+187%-1726237.849+138%-5384113.204+220%
Usd Revenue--23225493.80123225493.8010%18265688.055+27%14390100.264+61%18942692.287+23%
Usd Total Gains Per Share--0.0220.0220%0.008+197%0.001+1603%0.007+221%
 EOD+2 -3MRQTTM+0 -0YOY+32 -85Y+35 -510Y+30 -10

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1525.289
Price to Book Ratio (EOD)Between0-15.103
Net Profit Margin (MRQ)Greater than00.194
Operating Margin (MRQ)Greater than00.190
Quick Ratio (MRQ)Greater than12.368
Current Ratio (MRQ)Greater than12.368
Debt to Asset Ratio (MRQ)Less than10.172
Debt to Equity Ratio (MRQ)Less than10.208
Return on Equity (MRQ)Greater than0.150.202
Return on Assets (MRQ)Greater than0.050.167
Total8/10 (80.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5054.988
Ma 20Greater thanMa 5031.475
Ma 50Greater thanMa 10029.143
Ma 100Greater thanMa 20028.282
OpenGreater thanClose32.000
Total5/5 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets21,644
Total Liabilities3,731
Total Stockholder Equity17,912
 As reported
Total Liabilities 3,731
Total Stockholder Equity+ 17,912
Total Assets = 21,644

Assets

Total Assets21,644
Total Current Assets8,259
Long-term Assets8,259
Total Current Assets
Cash And Cash Equivalents 2,923
Net Receivables 5,336
Total Current Assets  (as reported)8,259
Total Current Assets  (calculated)8,259
+/-0
Long-term Assets
Property Plant Equipment 535
Goodwill 5,149
Intangible Assets 7,274
Long-term Assets Other 139
Long-term Assets  (as reported)13,384
Long-term Assets  (calculated)13,097
+/- 287

Liabilities & Shareholders' Equity

Total Current Liabilities3,488
Long-term Liabilities243
Total Stockholder Equity17,912
Total Current Liabilities
Short-term Debt 218
Accounts payable 3,270
Total Current Liabilities  (as reported)3,488
Total Current Liabilities  (calculated)3,488
+/-0
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt168
Long-term Liabilities  (as reported)243
Long-term Liabilities  (calculated)168
+/- 76
Total Stockholder Equity
Common Stock29,201
Retained Earnings -32,818
Other Stockholders Equity 21,530
Total Stockholder Equity (as reported)17,912
Total Stockholder Equity (calculated)17,912
+/-0
Other
Capital Stock29,201
Cash and Short Term Investments 2,923
Common Stock Shares Outstanding 292,007
Liabilities and Stockholders Equity 21,644
Net Debt -2,537
Net Invested Capital 17,912
Net Working Capital 4,771
Short Long Term Debt Total 385



Balance Sheet

Currency in GBP. All numbers in thousands.

 Trend2022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312014-09-302013-09-302012-09-302011-09-302010-09-302009-09-302008-09-302007-09-302006-09-302005-09-302004-09-302003-09-302002-09-302001-09-30
> Total Assets 
8,022
6,268
5,521
7,319
4,767
9,445
11,957
12,059
7,771
11,929
10,488
3,674
12,563
0
23,298
35,824
35,691
29,974
28,850
18,964
17,811
20,124
21,644
21,64420,12417,81118,96428,85029,97435,69135,82423,298012,5633,67410,48811,9297,77112,05911,9579,4454,7677,3195,5216,2688,022
   > Total Current Assets 
2,719
1,455
1,297
3,590
1,476
6,266
9,282
10,019
6,683
11,285
8,293
3,656
6,530
0
6,239
6,554
5,964
8,336
15,206
5,903
5,562
7,673
8,259
8,2597,6735,5625,90315,2068,3365,9646,5546,23906,5303,6568,29311,2856,68310,0199,2826,2661,4763,5901,2971,4552,719
       Cash And Cash Equivalents 
176
54
61
186
1,045
5,072
2,519
8,202
5,666
4,973
7,312
3,125
5,185
0
4,014
2,536
2,597
2,283
449
2,627
2,105
4,412
2,923
2,9234,4122,1052,6274492,2832,5972,5364,01405,1853,1257,3124,9735,6668,2022,5195,0721,0451866154176
       Short-term Investments 
2,453
1,181
1,057
2,977
0
0
5,000
0
0
5,000
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000005,000005,000002,9771,0571,1812,453
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
612
0
1,174
2,465
2,735
2,312
1,542
1,244
1,541
3,261
5,336
5,3363,2611,5411,2441,5422,3122,7352,4651,1740612000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,052
14,758
3,294
3,456
3,261
0
03,2613,4563,29414,7586,05200000000000000000
   > Long-term Assets 
5,303
4,813
4,224
3,729
3,291
3,179
2,675
2,040
1,088
644
2,195
18
6,033
0
0
29,269
29,727
21,638
13,644
13,061
12,250
12,451
13,384
13,38412,45112,25013,06113,64421,63829,72729,269006,033182,1956441,0882,0402,6753,1793,2913,7294,2244,8135,303
       Property Plant Equipment 
84
151
120
182
301
691
688
591
284
321
2,079
18
60
0
143
190
373
263
128
761
561
485
535
535485561761128263373190143060182,07932128459168869130118212015184
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
4,810
0
13,544
18,092
16,546
10,646
5,407
5,199
5,047
5,024
5,149
5,1495,0245,0475,1995,40710,64616,54618,09213,54404,810000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
540
747
535
0
0
0
0
00005357475400000000000000000
       Intangible Assets 
5,219
4,662
4,104
3,547
2,990
2,488
1,987
1,449
804
323
116
0
1,105
0
3,214
10,836
12,116
9,819
7,442
6,504
6,090
6,792
7,274
7,2746,7926,0906,5047,4429,81912,11610,8363,21401,10501163238041,4491,9872,4882,9903,5474,1044,6625,219
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
539
0
876
2,121
4,572
5,150
3,917
3,963
4,353
5,518
0
05,5184,3533,9633,9175,1504,5722,1218760539000000000000
> Total Liabilities 
286
125
111
306
357
1,146
1,793
2,161
781
1,989
2,276
2,030
1,823
0
7,692
13,026
11,397
13,595
11,127
6,884
6,881
7,015
3,731
3,7317,0156,8816,88411,12713,59511,39713,0267,69201,8232,0302,2761,9897812,1611,7931,146357306111125286
   > Total Current Liabilities 
286
125
111
306
357
1,094
1,761
2,161
781
1,989
2,251
2,030
1,802
0
5,265
9,319
10,194
9,270
7,315
2,382
2,288
6,647
3,488
3,4886,6472,2882,3827,3159,27010,1949,3195,26501,8022,0302,2511,9897812,1611,7611,094357306111125286
       Short-term Debt 
2,453
1,181
1,057
2,977
0
0
5,000
0
0
5,000
0
0
45
0
15
0
0
946
0
257
344
173
218
21817334425709460015045005,000005,000002,9771,0571,1812,453
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
45
0
15
0
0
946
0
0
0
0
0
000009460015045000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
575
0
1,277
2,105
2,012
5,656
1,896
2,125
1,944
2,241
3,270
3,2702,2411,9442,1251,8965,6562,0122,1051,2770575000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
98
0
2,896
5,330
3,501
2,668
5,418
1,637
1,575
4,233
0
04,2331,5751,6375,4182,6683,5015,3302,896098000000000000
   > Long-term Liabilities 
0
0
0
0
0
52
32
0
0
0
25
0
21
0
2,427
3,707
1,203
4,325
3,813
4,502
4,593
368
243
2433684,5934,5023,8134,3251,2033,7072,427021025000325200000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,427
3,707
1,203
1,695
1,017
930
1,097
200
0
02001,0979301,0171,6951,2033,7072,42700000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
482
0
717
1,969
4,420
4,986
3,784
3,812
4,202
5,368
0
05,3684,2023,8123,7844,9864,4201,9697170482000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
0
10,628
0
15,606
22,798
24,089
16,209
17,571
12,003
10,860
13,109
17,912
17,91213,10910,86012,00317,57116,20924,08922,79815,606010,628000000000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
14,633
0
19,517
24,921
27,413
28,443
28,443
28,443
28,665
28,970
29,201
29,20128,97028,66528,44328,44328,44327,41324,92119,517014,633000000000000
   Retained Earnings Total Equity00000000000000000000000
   Accumulated Other Comprehensive Income 000-334-343-367-201-81-320-3-4,729-1,094-929-853-605-394-212-216-143-83-46-4
   Capital Surplus 00000000000000000000000
   Treasury Stock00000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
-71,077
0
-69,335
-67,788
-65,265
21,664
21,780
21,131
20,964
21,115
21,530
21,53021,11520,96421,13121,78021,664-65,265-67,788-69,3350-71,077000000000000



Balance Sheet

Currency in GBP. All numbers in thousands.




Cash Flow

Currency in GBP. All numbers in thousands.




Income Statement

Currency in GBP. All numbers in thousands.