Pennant International Group plc (AIM: PEN)

PEN 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	1.28	1.1	1.11	0.9	1.44	0.5
Cash & Short-Term Investments	1.28	1.1	1.11	0.9	1.44	0.5
Cash Growth	71.16%	-0.72%	22.86%	-37.39%	189.54%	-73.12%
Accounts Receivable	2.24	2.19	3.37	4.01	4.57	9.01
Other Receivables	0.63	0.66	0.38	0.37	0.55	0.87
Receivables	2.87	2.85	3.75	4.37	5.13	9.88
Inventory	1.01	0.98	1	0.87	1.08	0.57
Prepaid Expenses	-	0.44	0.73	0.49	0.29	0.36
Total Current Assets	5.16	5.37	6.59	6.62	7.94	11.31
Property, Plant & Equipment	4.59	5.02	4.51	6.67	6.73	7.26
Goodwill	2.57	2.6	2.51	2.4	2.43	0.92
Other Intangible Assets	5.22	0.49	0.02	0.03	0.2	0.28
Long-Term Deferred Tax Assets	0.4	0.4	1.5	0.85	0.09	-
Long-Term Deferred Charges	-	4.84	4.67	5.05	5.37	3.11
Other Long-Term Assets	-	-	-	-	-	0
Total Assets	17.94	18.71	19.79	21.63	22.76	22.88
Accounts Payable	3.49	0.62	0.77	0.84	0.96	2.04
Accrued Expenses	-	0.61	1.16	1.03	0.86	0.94
Short-Term Debt	2.84	2.98	1.53	4.44	2.89	2.74
Current Portion of Leases	0.14	0.42	0.17	0.21	0.19	0.21
Current Income Taxes Payable	-	0	0.16	0.37	0.2	-
Current Unearned Revenue	-	1.69	2.95	0.91	1.57	0.48
Other Current Liabilities	0.25	1.65	1.31	1.25	1.09	0.48
Total Current Liabilities	6.72	7.97	8.05	9.04	7.77	6.88
Long-Term Leases	0.53	0.5	0.39	0.53	0.72	0.83
Long-Term Deferred Tax Liabilities	-	-	-	-	0.19	0.33
Other Long-Term Liabilities	0.16	0.43	0.66	0.91	1.54	-
Total Liabilities	7.41	8.89	9.1	10.48	10.23	8.04
Common Stock	2.12	1.84	1.84	1.83	1.82	1.81
Additional Paid-In Capital	6.29	5.38	5.37	5.35	5.3	5.1
Retained Earnings	1.62	1.99	2.84	2.69	4.24	6.76
Comprehensive Income & Other	0.51	0.6	0.65	1.28	1.17	1.18
Shareholders' Equity	10.53	9.82	10.7	11.14	12.53	14.84
Total Liabilities & Equity	17.94	18.71	19.79	21.63	22.76	22.88
Total Debt	3.52	3.9	2.09	5.18	3.81	3.78
Net Cash (Debt)	-2.24	-2.8	-0.99	-4.28	-2.37	-3.29
Net Cash Per Share	-0.06	-0.08	-0.03	-0.12	-0.07	-0.09
Filing Date Shares Outstanding	38.69	36.88	36.79	36.64	36.45	36.11
Total Common Shares Outstanding	38.69	36.88	36.79	36.64	36.45	36.11
Working Capital	-1.56	-2.6	-1.46	-2.42	0.17	4.43
Book Value Per Share	0.27	0.27	0.29	0.30	0.34	0.41
Tangible Book Value	2.74	6.73	8.17	8.71	9.9	13.64
Tangible Book Value Per Share	0.07	0.18	0.22	0.24	0.27	0.38
Land	-	3.1	3.1	4.78	5.39	5.39
Machinery	-	3.71	3.52	4.29	4.19	4.05
Order Backlog	-	-	-	22	31	33

Source: S&P Capital IQ. Standard template. Financial Sources.