Ultimate Products Plc (AIM:ULTP)

Ultimate Products Balance Sheet

Financials in millions GBP. Fiscal year is August - July.

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan 31, 2026	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Cash & Equivalents	3.35	4.06	4.73	5.09	6.2	0.13
Trading Asset Securities	-	-	-	-	0.62	-
Cash & Short-Term Investments	3.35	4.06	4.73	5.09	6.82	0.13
Cash Growth	32.92%	-14.16%	-6.94%	-25.42%	5027.82%	-59.57%
Accounts Receivable	23.84	25.78	28.51	28.18	30.64	25.37
Other Receivables	-	1.02	1.2	1.72	1.55	1.23
Receivables	23.84	26.8	29.71	29.89	32.19	26.61
Inventory	36.04	32.45	36.58	28.07	29.16	21.67
Other Current Assets	0.19	0.05	0.67	1.23	3.52	0.38
Total Current Assets	65.1	63.36	71.69	64.28	71.7	48.8
Property, Plant & Equipment	5.31	5.8	7.57	8.44	6.37	5.72
Goodwill	-	9.79	9.79	9.79	9.79	9.68
Other Intangible Assets	37.12	27.28	27.19	27.21	27.23	27.25
Total Assets	107.53	106.23	116.24	109.73	115.09	91.45

Liabilities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan 31, 2026	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Accounts Payable	28.31	22.53	30.36	19.02	20.66	19.29
Accrued Expenses	2.66	7.21	8.72	10.98	8.98	10.16
Short-Term Debt	13.08	18.17	15.15	13.89	20.31	5.95
Current Portion of Long-Term Debt	-	-	-	2	2	2
Current Portion of Leases	0.75	0.82	0.81	0.84	0.82	0.77
Current Income Taxes Payable	0	-	0.11	-	0.17	-
Other Current Liabilities	7.34	1.83	1	1.81	0.99	1.21
Total Current Liabilities	52.15	50.56	56.15	48.54	53.93	39.38
Long-Term Debt	-	-	-	3.99	8.14	10.85
Long-Term Leases	2.25	2.6	3.44	4.26	1.94	2.03
Long-Term Deferred Tax Liabilities	6.72	6.68	6.9	6.8	7.59	6.15
Other Long-Term Liabilities	-	-	-	-	-	0.98
Total Liabilities	61.12	59.84	66.48	63.59	71.6	59.39

Shareholders' Equity

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan 31, 2026	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Common Stock	0.22	0.22	0.22	0.22	0.22	0.22
Additional Paid-In Capital	14.34	14.34	14.34	14.33	14.33	14.33
Retained Earnings	33.73	33.83	36.01	32.41	26.1	18.79
Comprehensive Income & Other	-1.87	-1.99	-0.8	-0.83	2.83	-1.29
Shareholders' Equity	46.42	46.4	49.76	46.14	43.49	32.06
Total Liabilities & Equity	107.53	106.23	116.24	109.73	115.09	91.45

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan 31, 2026	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Total Debt	16.08	21.6	19.4	24.98	33.22	21.6
Net Cash (Debt)	-12.73	-17.53	-14.67	-19.89	-26.4	-21.47
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-0.15	-0.20	-0.17	-0.23	-0.30	-0.27
Filing Date Shares Outstanding	83.64	83.63	86.15	86.28	86.22	85.26
Total Common Shares Outstanding	83.64	83.63	86.15	86.28	86.22	85.26
Working Capital	12.96	12.8	15.54	15.74	17.77	9.41
Book Value Per Share	0.56	0.55	0.58	0.53	0.50	0.38
Tangible Book Value	9.3	9.32	12.78	9.14	6.47	-4.87
Tangible Book Value Per Share	0.11	0.11	0.15	0.11	0.08	-0.06
Machinery	-	6.4	8.71	8.06	7.66	6.72

Data Source: S&P Global Market Intelligence Last updated: Jan 31, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every six months for this company.

Update frequency:

Semi-annually

Last checked:

Aug 15, 2026

Data Sources Report a data error