Grocer banner

Science In Sport (SIS)

Share Price:
55.00p
Change Today:
0.000p
Market Cap:
67.55m
Select Report: Final Results | Interim Results

Dividend Data

  31-Dec-1831-Dec-1731-Dec-1631-Dec-1531-Dec-14
Interim Dividendn/an/an/an/an/a
Final Dividendn/an/an/an/an/a
Total Dividendn/an/an/an/an/a

Fundamentals - based on IFRS

  (Millions) (Millions) (Millions) (Millions) (Millions)
Income Statement 31-Dec-18 31-Dec-17 31-Dec-16 31-Dec-15 31-Dec-14
Continuing Operations          
Revenue 21.32 15.62 12.24 9.45 6.25
Operating Profit/(Loss) (6.00) (3.85) (2.79) (1.73) (1.73)
Net Interest 0.01 n/a n/a n/a n/a
Profit Before Tax (5.99) (3.85) (2.79) (1.74) (1.73)
Profit After Tax (5.88) (3.61) (2.64) (1.51) (1.35)
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD (5.88) (3.61) (2.64) (1.51) (1.35)
Attributable to:          
Equity Holders of Parent Company (5.88) (3.61) (2.64) (1.51) (1.35)
Minority Interests n/a n/a n/a n/a n/a
           
Total Dividend Paid cn/a cn/a cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year cn/a cn/a cn/a cn/a cn/a
           
Continuing EPS          
Earnings per Share - Basic (8.20p) (7.70p) (6.20p) (5.50p) (5.40p)
Earnings per Share - Diluted (8.20p) (7.70p) (6.20p) (5.50p) (5.40p)
Earnings per Share - Adjusted (8.20p) (7.70p) (6.20p) (5.50p) (5.40p)
Continuing and Discontinued EPS          
Earnings per Share - Basic (8.20p) (7.70p) (6.20p) (5.50p) (5.40p)
Earnings per Share - Diluted (8.20p) (7.70p) (6.20p) (5.50p) (5.40p)
Earnings per Share - Adjusted (8.20p) (7.70p) (6.20p) (5.50p) (5.40p)
           
Dividend per Share n/a n/a n/a n/a n/a
  (Millions) (Millions) (Millions) (Millions) (Millions)
Balance Sheet 31-Dec-18 31-Dec-17 31-Dec-16 31-Dec-15 31-Dec-14
Assets          
Non-Current Assets          
Property, Plant & Equipment 1.03 0.79 0.80 0.66 0.73
Intangible Assets 33.74 1.36 0.88 0.49 0.25
Investment Properties n/a n/a n/a n/a n/a
Investments n/a n/a n/a n/a n/a
Other Financial Assets n/a n/a n/a (0.01) n/a
Other Non-Current Assets 1.43 1.33 1.09 0.94 0.71
  36.20 3.48 2.77 2.08 1.69
Current Assets          
Inventories 7.10 2.71 2.24 1.47 1.44
Trade & Other Receivables 8.94 2.85 2.22 1.25 1.04
Cash at Bank & in Hand 8.00 16.57 6.13 8.75 2.03
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets n/a n/a n/a n/a n/a
  24.04 22.13 10.59 11.47 4.50
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 60.25 25.62 13.35 13.55 6.20
           
Liabilities          
Current Liabilities          
Borrowings n/a n/a n/a 0.05 0.07
Other Current Liabilities 7.97 2.81 2.53 1.49 1.69
  7.97 2.81 2.53 1.54 1.75
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings n/a n/a n/a n/a 0.05
Provisions 2.46 n/a n/a n/a n/a
Other Non-Current Liabilities n/a n/a n/a n/a n/a
  2.46 n/a n/a n/a 0.05
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 10.43 2.81 2.53 1.54 1.80
           
Net Assets 49.82 22.81 10.82 12.00 4.40
           
Capital & Reserves          
Share Capital 12.20 6.68 4.32 4.03 2.52
Share Premium Account 48.46 22.34 10.33 10.23 3.52
Other Reserves (1.38) (1.28) (1.17) (0.97) (0.94)
Retained Earnings (9.47) (4.94) (2.66) (1.27) (0.70)
Shareholders Funds 49.82 22.81 10.82 12.02 4.40
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 49.82 22.81 10.82 12.00 4.40
Cash Flow 31-Dec-18 31-Dec-17 31-Dec-16 31-Dec-15 31-Dec-14
Net Cash Flow From Operating Activities (6.42) (2.53) (1.61) (0.86) (0.46)
Returns On Investment & Servicing of Finance fn/a fn/a fn/a fn/a fn/a
Taxation Paid fn/a fn/a fn/a fn/a fn/a
Net Cash Flow from Investing Activities (29.83) (1.05) (0.96) (0.52) (0.26)
Acquisitions & Disposals gn/a gn/a gn/a gn/a gn/a
Dividends Paid fn/a fn/a fn/a fn/a fn/a
Management of Liquid Resources cn/a cn/a cn/a cn/a cn/a
Net Cash Flow from Financing Activities 27.68 14.02 (0.05) 2.12 2.12
Net Increase/Decrease In Cash (8.57) 10.44 (2.62) 0.74 1.40
Ratios - based on IFRS 31-Dec-18 31-Dec-17 31-Dec-16 31-Dec-15 31-Dec-14
Continuing Operations          
PE Ratio - Adjusted n/a n/a n/a n/a n/a
PEG - Adjusted n/a n/a n/a n/a n/a
Earnings per Share Growth - Adjusted n/a n/a n/a n/a n/a
Dividend Cover n/a n/a n/a n/a n/a
Revenue per Share 17.36p 12.71p 9.97p 7.69p 6.76p
Pre-Tax Profit per Share (4.88p) (3.14p) (2.27p) (1.42p) (1.87p)
Operating Margin (28.12%) (24.67%) (22.79%) (18.31%) (27.67%)
Return on Capital Employed (32.34%) (17.96%) (28.07%) (15.05%) (53.94%)
Continuing & Discontinued Operations          
PE Ratio - Adjusted n/a n/a n/a n/a n/a
PEG - Adjusted n/a n/a n/a n/a n/a
Earnings per Share Growth - Adjusted n/a n/a n/a n/a n/a
Dividend Cover n/a n/a n/a n/a n/a
           
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0%
Dividend per Share Growth n/a n/a n/a n/a n/a
Operating Cash Flow per Share (5.23p) (2.06p) (1.31p) (0.70p) (0.38p)
Cash Incr/Decr per Share (6.98p) 8.50p (2.13p) 0.60p 1.51p
Net Asset Value per Share (exc. Intangibles) 13.09p 17.46p 8.09p 9.37p 3.37p
Net Gearing n/a n/a n/a -72.39% -43.49%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 3: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 4: Forecast figures based on normalised accounts.