Tialis Essential IT PLC (AIM: TIA)

Tialis Essential IT 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	0.61	0.27	0.41	0.35	0.69	0.68
Cash & Short-Term Investments	0.61	0.27	0.41	0.35	0.69	0.68
Cash Growth	29.60%	-33.82%	18.62%	-49.64%	2.06%	-
Accounts Receivable	4.36	4.37	3.16	3.51	4.26	6
Other Receivables	-	-	-	-	-	0.03
Receivables	4.36	4.37	3.16	3.51	4.26	6.03
Prepaid Expenses	-	0.65	0.5	0.46	1.19	1.6
Total Current Assets	4.97	5.29	4.08	4.32	6.14	8.3
Property, Plant & Equipment	0.84	0.87	0.97	0.81	1.21	9.71
Goodwill	-	-	-	-	0.2	2.93
Other Intangible Assets	5.96	7.17	7.17	8.23	11.23	18.18
Long-Term Deferred Tax Assets	3.4	3.34	3.11	2.27	1.65	1.82
Other Long-Term Assets	0.1	0.1	0.1	0.31	0.1	-
Total Assets	15.26	16.77	15.42	15.94	20.53	40.93
Accounts Payable	3.1	2.43	2.72	3.08	5.6	5.62
Accrued Expenses	-	0.92	0.98	1.39	1.17	1.31
Current Portion of Long-Term Debt	3.73	-	-	0.1	0.1	-
Current Portion of Leases	0.3	0.26	0.21	0.15	0.43	1.77
Current Income Taxes Payable	-	0.95	0.85	0.75	1.49	0.23
Current Unearned Revenue	0.85	0.68	0.05	0.05	1.37	1.93
Other Current Liabilities	-	0.09	-	0.26	0.44	0.6
Total Current Liabilities	7.97	5.32	4.81	5.77	10.61	11.45
Long-Term Debt	0.49	3.97	3.63	17.16	15.97	14.28
Long-Term Leases	0.48	0.6	0.77	0.71	0.86	1.86
Long-Term Unearned Revenue	-	-	-	-	0.02	0.01
Long-Term Deferred Tax Liabilities	-	-	-	-	-	3.27
Other Long-Term Liabilities	0.41	0.3	0.25	0.93	1.68	0.23
Total Liabilities	9.34	10.19	9.45	24.57	29.13	31.09
Common Stock	12.61	12.61	12.59	12.42	10.02	10.02
Additional Paid-In Capital	52.96	52.87	50.75	35.88	35.44	35.44
Retained Earnings	-59.89	-58.96	-57.43	-56.84	-54.88	-36.43
Comprehensive Income & Other	0.25	0.07	0.06	-0.09	0.82	0.82
Shareholders' Equity	5.92	6.58	5.97	-8.63	-8.6	9.84
Total Liabilities & Equity	15.26	16.77	15.42	15.94	20.53	40.93
Total Debt	4.99	4.82	4.61	18.11	17.36	17.9
Net Cash (Debt)	-4.38	-4.55	-4.19	-17.77	-16.67	-17.22
Net Cash Per Share	-0.13	-0.19	-1.00	-3.85	-4.16	-4.30
Filing Date Shares Outstanding	24.25	24.22	21.83	4.97	4.01	4.01
Total Common Shares Outstanding	24.25	24.22	21.83	4.97	4.01	4.01
Working Capital	-3	-0.03	-0.73	-1.45	-4.47	-3.15
Book Value Per Share	0.24	0.27	0.27	-1.74	-2.15	2.46
Tangible Book Value	-0.03	-0.59	-1.2	-16.86	-20.03	-11.26
Tangible Book Value Per Share	-0.00	-0.02	-0.05	-3.39	-5.00	-2.81
Machinery	-	0.22	0.15	0.06	3.42	-

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