CG MED EQUIP.
838810
BEOKA
870199
Shenzhen Bromake New Material
301387
4
Zhejiang Hongchang Electrical Technology
301008
5
Wuhan Lincontrol Automotive Electronics Co., Ltd.
688667
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q2)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -72.05%1.67M | -72.05%1.67M | -3.29%5.06M | 110.54%5.97M | 110.54%5.97M | -18.62%5.23M | -71.80%2.84M | --2.84M | 52.78%6.42M | 33.28%10.06M |
-Cash and cash equivalents | -72.05%1.67M | -72.05%1.67M | -3.29%5.06M | 110.54%5.97M | 110.54%5.97M | -18.62%5.23M | -71.80%2.84M | --2.84M | 52.78%6.42M | 33.28%10.06M |
Receivables | 1.56%715K | 1.56%715K | 21.21%2.47M | -52.30%704K | -52.30%704K | -10.11%2.04M | 34.55%1.48M | --1.48M | --2.27M | -25.42%1.1M |
-Accounts receivable | --11K | --11K | 112.85%1.92M | --0 | --0 | -27.35%903K | 896.97%329K | --329K | -11.15%1.24M | -65.26%33K |
-Taxes receivable | 35.78%573K | 35.78%573K | -51.76%547K | -50.12%422K | -50.12%422K | 10.85%1.13M | 26.27%846K | --846K | -28.16%1.02M | -42.09%670K |
-Other receivables | -53.55%131K | -53.55%131K | ---- | -6.31%282K | -6.31%282K | ---- | -23.60%301K | --301K | ---- | 79.91%394K |
Prepaid assets | 1,710.14%6.43M | 1,710.14%6.43M | ---- | -5.59%355K | -5.59%355K | ---- | -38.06%376K | --376K | ---- | 135.27%607K |
Total current assets | 25.32%8.81M | 25.32%8.81M | 3.58%7.52M | 49.96%7.03M | 49.96%7.03M | -16.40%7.26M | -60.14%4.69M | --4.69M | 23.65%8.69M | 26.80%11.76M |
Non current assets | ||||||||||
Net PPE | -43.26%324K | -43.26%324K | -37.09%436K | -31.29%571K | -31.29%571K | -30.21%693K | -27.86%831K | --831K | -20.43%993K | 112.55%1.15M |
-Gross PPE | -32.90%1.54M | -32.90%1.54M | ---- | -6.66%2.3M | -6.66%2.3M | ---- | -11.85%2.46M | --2.46M | ---- | 30.33%2.79M |
-Accumulated depreciation | 29.47%-1.22M | 29.47%-1.22M | ---- | -5.89%-1.73M | -5.89%-1.73M | ---- | 0.61%-1.63M | ---1.63M | ---- | -2.50%-1.64M |
Goodwill and other intangible assets | 91.98%5.65M | 91.98%5.65M | 120,060.00%6.01M | 48,916.67%2.94M | 48,916.67%2.94M | --5K | --6K | --6K | ---- | --0 |
-Goodwill | --0 | --0 | --0 | --0 | --0 | ---- | --0 | --0 | ---- | --0 |
-Other intangible assets | 91.98%5.65M | 91.98%5.65M | --6.01M | 48,916.67%2.94M | 48,916.67%2.94M | ---- | --6K | --6K | ---- | ---- |
Total non current assets | 69.99%5.97M | 69.99%5.97M | 823.21%6.44M | 319.59%3.51M | 319.59%3.51M | -29.71%698K | -27.34%837K | --837K | -20.43%993K | 112.55%1.15M |
Total assets | 40.20%14.78M | 40.20%14.78M | 75.43%13.97M | 90.81%10.54M | 90.81%10.54M | -17.76%7.96M | -57.21%5.53M | --5.53M | 17.00%9.68M | 31.54%12.91M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 99.22%763K | 99.22%763K | -3.76%1.69M | -11.55%383K | -11.55%383K | 37.11%1.76M | -20.70%433K | --433K | -37.19%1.28M | 38.58%546K |
-accounts payable | 125.16%707K | 125.16%707K | -3.76%1.69M | -7.37%314K | -7.37%314K | 37.11%1.76M | -30.10%339K | --339K | -37.19%1.28M | 43.92%485K |
-Total tax payable | -19.35%50K | -19.35%50K | ---- | -19.48%62K | -19.48%62K | ---- | 37.50%77K | --77K | ---- | 80.65%56K |
-Other payable | -14.29%6K | -14.29%6K | ---- | -58.82%7K | -58.82%7K | ---- | 240.00%17K | --17K | ---- | -80.77%5K |
Current accrued expenses | 48.54%1.27M | 48.54%1.27M | ---- | 4.90%857K | 4.90%857K | ---- | 49.63%817K | --817K | ---- | -28.91%546K |
Current provisions | ---- | ---- | ---- | ---- | ---- | ---- | 314.00%207K | --207K | -14.00%43K | --50K |
Current debt and capital lease obligation | 260.36%609K | 260.36%609K | 6.10%174K | 4.97%169K | 4.97%169K | -1.80%164K | 10.27%161K | --161K | 28.46%167K | -27.00%146K |
-Current debt | ---- | ---- | --174K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 260.36%609K | 260.36%609K | ---- | 4.97%169K | 4.97%169K | -1.80%164K | 10.27%161K | --161K | 28.46%167K | 56.99%146K |
Current deferred liabilities | --1.47M | --1.47M | ---- | --0 | --0 | ---- | --197K | --197K | ---- | --0 |
Other current liabilities | -77.86%921K | -77.86%921K | 344.51%1.62M | 4,794.12%4.16M | 4,794.12%4.16M | 134.84%364K | -84.63%85K | --85K | --155K | -64.53%553K |
Current liabilities | -9.61%5.03M | -9.61%5.03M | 52.47%3.48M | 193.11%5.57M | 193.11%5.57M | 38.78%2.28M | 3.20%1.9M | --1.9M | -57.17%1.65M | -38.41%1.84M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -60.00%118K | -60.00%118K | -45.26%208K | -36.29%295K | -36.29%295K | -30.40%380K | -25.32%463K | --463K | -19.94%546K | 933.33%620K |
-Long term debt | ---- | ---- | --208K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term capital lease obligation | -60.00%118K | -60.00%118K | ---- | -36.29%295K | -36.29%295K | -30.40%380K | -25.32%463K | --463K | -19.94%546K | 933.33%620K |
Other non current liabilities | --1.31M | --1.31M | 527,809.86%1.55M | ---- | ---- | 40.49%-294 | 26.65%-344 | ---344 | -29.32%-494 | -525.33%-469 |
Total non current liabilities | 382.71%1.42M | 382.71%1.42M | 363.38%1.76M | -36.24%295K | -36.24%295K | -30.39%379.71K | -25.32%462.66K | --462.66K | -19.97%545.51K | 463.59%619.53K |
Total liabilities | 10.13%6.46M | 10.13%6.46M | 96.81%5.24M | 148.20%5.86M | 148.20%5.86M | 21.56%2.66M | -3.98%2.36M | --2.36M | -51.57%2.19M | -20.60%2.46M |
Shareholders'equity | ||||||||||
Share capital | 462.05%6.69M | 462.05%6.69M | 1,204.49%3.63M | 997.98%1.19M | 997.98%1.19M | 182.23%277.97K | 10.03%108.34K | --108.34K | 55.40%98.49K | 56.12%98.47K |
-common stock | 462.05%6.69M | 462.05%6.69M | 1,204.49%3.63M | 997.98%1.19M | 997.98%1.19M | 182.23%277.97K | 10.03%108.34K | --108.34K | 55.40%98.49K | 56.12%98.47K |
Retained earnings | -3.91%-150.42M | -3.91%-150.42M | -6.41%-147.88M | -6.97%-144.77M | -6.97%-144.77M | -6.28%-138.97M | -5.89%-135.34M | ---135.34M | -4.15%-130.76M | -4.39%-127.8M |
Paid-in capital | 7.37%93.12M | 7.37%93.12M | 7.78%91.24M | 3.66%86.73M | 3.66%86.73M | 1.46%84.65M | 0.28%83.67M | --83.67M | 11.97%83.43M | 12.20%83.43M |
Gains losses not affecting retained earnings | 0.00%53M | 0.00%53M | 0.00%53M | 0.00%53M | 0.00%53M | 0.00%53M | 0.00%53M | --53M | --53M | 0.00%53M |
Other equity interest | -30.37%5.93M | -30.37%5.93M | 37.85%8.74M | 395.37%8.52M | 395.37%8.52M | 268.51%6.34M | 0.00%1.72M | --1.72M | 0.00%1.72M | 0.00%1.72M |
Total stockholders'equity | 77.90%8.32M | 77.90%8.32M | 64.69%8.73M | 47.93%4.68M | 47.93%4.68M | -29.26%5.3M | -69.75%3.16M | --3.16M | 99.65%7.49M | 55.59%10.45M |
Total equity | 77.90%8.32M | 77.90%8.32M | 64.69%8.73M | 47.93%4.68M | 47.93%4.68M | -29.26%5.3M | -69.75%3.16M | --3.16M | 99.65%7.49M | 55.59%10.45M |
Currency Unit | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes |