Filings/LRND/ANNUAL

LEARND SE ANNUAL

Period 2023-12-31 · filed 2024-07-09

Source document

Loading document…
KPIsSections14
Headline metrics
RevenueGREEN£32.1M
Gross marginGREEN39.6%
Net incomeGREEN-£49.4M
Net marginGREEN-154.0%
Operating marginGREEN-175.3%
Red flags3 red1 orange
Liquidity4
RED
Negative operating cash flowoperating_cf_burn
The company is burning cash from operations — sustainability depends on financing.
RED
Net margin -154.0%net_margin_sharply_negative
Net income margin below -5% — profitability materially negative vs revenue.
ORANGE
Current ratio 0.67current_ratio_low
Current assets are below current liabilities — short-term liquidity pressure.
RED
Cash runway ~0.3 yearscash_runway_low
At current burn rate, cash covers less than 2 years — may require near-term financing.
Income Statement
Income Statement
MetricValueFlag
Revenue£32.1MGREEN
Gross Margin39.6%GREEN
Operating Margin-175.3%GREEN
Net Margin-154.0%GREEN
Gross Profit£12.7MGREEN
Operating Income-£56.3MGREEN
Net Income-£49.4MGREEN
EBITDA-£55.1MGREEN
Income Tax Expense-£143,705GREEN
Pre-tax Income-£49.6MGREEN
EPS Diluted€-4.19GREEN
Interest Expense£738,803GREEN
Cost Of Revenue£19.4MGREEN
Selling General & Admin Exp£20.9MGREEN
Interest and Investment Income£1,682GREEN
Basic EPS-£4.19GREEN
Balance Sheet
Balance Sheet
MetricValueFlag
Total Assets£24.7MGREEN
Current Assets£12.2MGREEN
Current Liabilities£18.3MGREEN
Total Liabilities£37.5MGREEN
Total Equity-£12.8MGREEN
Retained Earnings-£47.6MGREEN
Cash & Equivalents£1.8MGREEN
Long-term Debt£3.5MGREEN
Short-term Debt£4.2MGREEN
Trade Receivables£9.4MGREEN
Trade Payables£13.3MGREEN
Inventory£623,921GREEN
Gross Property, Plant & Equipment£235,376GREEN
Total Intangibles£9.7MGREEN
Current Portion of Capital Leases£726,639GREEN
Capital Leases£1.9MGREEN
Common Stock£439,218GREEN
Additional Paid In Capital£31.3MGREEN
Comprehensive Income and Other£198,050GREEN
Cash Flow
Cash Flow
MetricValueFlag
Operating Cash Flow-£6.3MGREEN
Capital Expenditures£158,247GREEN
Investing Cash Flow-£1.7MGREEN
Depreciation & Amortization£1.2MGREEN
Free Cash Flow-£6.5MGREEN
Financing Cash Flow£7.2MGREEN
Asset Writedown & Restructuring Costs£0GREEN
Change in Inventories£242,428GREEN
Change in Other Net Operating Assets£48.1MGREEN
Cash Acquisitions£914,744GREEN
Divestitures£0GREEN
Long Term Debt Issued£0GREEN
Long Term Debt Repaid£413,942GREEN
Issuance of Common Stock£7.0MGREEN
Foreign Exchange Rate Effect£9,920GREEN
Cash Interest Paid£432,597GREEN

Sections in this filing

Business / Consolidation

3.1 Basis of consolidation The consolidated financial statements include the balances and results of the Company and its wholly owned subsidiaries as at 31 December 2023. All transactions and balances between Group companies are eliminated on consolidation and there are no unrealized gains and losses on transactions between Group companies (except for foreign currency transaction gains or losses). Amounts reported in the consolidated financial statements of subsidiaries have been adjusted where necessary to ensure consistency with the accounting policies adopted by the Group. 3.1.1 Business combinations The Group applies the acquisition method in accounting for business combinations. The consideration transferred by the Group to obtain control of a subsidiary is calculated as the sum of the acquisition-date fair values of assets transferred, liabilities incurred and the equity interests issued by the Group, which includes the fair value of any asset or liability arising from a contingent consideration arrangement. Assets acquired and liabilities assumed are measured at their acquisition-date fair values. The excess of cost of acquisition over the fair value of the Group’s share of the identifiable net assets acquired is recorded as goodwill. If the cost of acquisition is less than the fair value of net assets of the subsidiary acquired, the difference is recognized directly in the consolidated statement of comprehensive income. Acquisition costs are expensed as incurred. On acquisition of a business, fair values are attributed to the identifiable assets, liabilities and contingent liabilities unless the fair value cannot be measured reliably, in which case the value is incorporated in goodwill. Goodwill recognized represents the excess of the fair value and directly attributable costs of the purchase consideration over the fair values to the Group's interest in the identifiable net assets, liabilities and contingent liabilities acquired. On acquisition, goodwill is allocated to cash-generating units that are expected to benefit from the combination. 3.1.2 Reverse acquisition In a business combination effected primarily by exchanging equity interest, the acquirer is usually the entity that issues its equity interests. However, in some business combinations, commonly called “reverse acquisitions” the issuing entity is the acquiree. A reverse acquisition occurs