Malvern International Plc (AIM:MLVN)

Malvern International Balance Sheet

Financials in millions GBP. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	1.31	2.2	1.18	0.38	0.1	0.08
Cash & Short-Term Investments	1.31	2.2	1.18	0.38	0.1	0.08
Cash Growth	-38.13%	85.89%	213.29%	264.03%	24.43%	-20.99%
Accounts Receivable	1.87	0.44	0.41	0.71	1.03	0.75
Other Receivables	3.09	0.03	0.03	-	0.02	0.06
Receivables	4.96	0.47	0.44	0.71	1.05	0.82
Inventory	0.02	0.01	-	-	-	0.01
Prepaid Expenses	-	0.85	1.07	0.25	0.1	0.33
Other Current Assets	-	0.04	0.04	0.04	0.05	0.27
Total Current Assets	6.29	3.56	2.72	1.37	1.3	1.51
Property, Plant & Equipment	1.62	1.78	2.25	2.6	2.69	5.28
Goodwill	1.42	1.42	1.42	1.42	1.42	1.42
Total Assets	9.33	6.76	6.39	5.4	5.41	8.21
Accounts Payable	0.74	1.5	0.42	0.41	0.6	0.99
Accrued Expenses	-	1.32	1.54	0.57	1.03	0.43
Current Portion of Long-Term Debt	0.65	0.31	0.44	1.08	0.05	0.32
Current Portion of Leases	0.56	0.42	0.45	0.28	0.35	0.6
Current Income Taxes Payable	-	-	-	-	-	0.01
Current Unearned Revenue	5.73	2.46	2.2	0.9	0.68	0.76
Other Current Liabilities	1.82	0.2	0.1	0.03	0.45	0.31
Total Current Liabilities	9.5	6.21	5.14	3.27	3.17	3.41
Long-Term Debt	1.3	1.81	2.05	1.79	2.8	2.44
Long-Term Leases	1.73	2.09	2.62	3.08	2.49	4.58
Long-Term Deferred Tax Liabilities	-0.01	-	0.01	0.01	0.01	-
Other Long-Term Liabilities	0.42	0.42	0.19	0.07	0.06	0.08
Total Liabilities	12.94	10.52	10.02	8.22	8.54	10.5
Common Stock	11.32	11.32	11.32	11.22	10.31	9.36
Additional Paid-In Capital	6.8	6.8	6.8	6.6	5.78	5.43
Retained Earnings	-21.75	-21.9	-21.76	-20.68	-19.7	-17.56
Comprehensive Income & Other	0.01	0.01	0.01	0.03	0.49	0.47
Total Common Equity	-3.62	-3.76	-3.63	-2.83	-3.12	-2.3
Shareholders' Equity	-3.62	-3.76	-3.63	-2.83	-3.12	-2.3
Total Liabilities & Equity	9.33	6.76	6.39	5.4	5.41	8.21
Total Debt	4.25	4.63	5.56	6.23	5.7	7.94
Net Cash (Debt)	-2.94	-2.43	-4.38	-5.85	-5.59	-7.86
Net Cash Per Share	-0.12	-0.10	-0.20	-0.31	-0.76	-3.06
Filing Date Shares Outstanding	24.44	24.44	24.44	21.09	12.05	2.59
Total Common Shares Outstanding	24.44	24.44	24.44	21.09	12.05	2.59
Working Capital	-3.22	-2.65	-2.42	-1.9	-1.87	-1.9
Book Value Per Share	-0.15	-0.15	-0.15	-0.13	-0.26	-0.89
Tangible Book Value	-5.04	-5.18	-5.05	-4.25	-4.54	-3.72
Tangible Book Value Per Share	-0.21	-0.21	-0.21	-0.20	-0.38	-1.44
Machinery	-	0.48	0.42	0.41	0.4	0.96

Updated Sep 26, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.