Watchlists Ideas ProPicks AI Screener Data Explorer Charts Saved Work

Geiger Counter

LSE:GCL

United Kingdom / Financials / Capital Markets

Overview

10Y Historical Financials

Stock Price

0.34 GBP


Key Metrics	Latest
Total Revenue	-8.562 M
Adjusted EBITDA	-10.808 M
EBITDA Margin	126.2%
Net Profit Margin	135.8%
Total Assets	89.788 M
Total Debt	13.352 M

10Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending										Latest
(in millions)	Sep-15	Sep-16	Sep-17	Sep-18	Sep-19	Sep-20	Sep-21	Sep-22	Sep-23	Sep-24	12 Months

Revenue	(8)	5	(0)	2	(4)	1	29	3	25	(9)	(9)
% Growth		-163.3%	-109.4%	-554.5%	-278.2%	-129.1%	2426.3%	-90.1%	769.3%	-134.1%

Adjusted EBITDA	(9)	5	(1)	2	(5)	1	28	1	24	(11)	(11)
% Margin	106.3%	90.9%	213.0%	70.6%	115.4%	50.2%	96.5%	35.0%	94.0%	126.2%	126.2%

Adjusted EBIT	(9)	5	(1)	2	(5)	1	28	1	24	(11)	(11)
% Margin	106.3%	90.9%	213.0%	70.6%	115.4%	50.2%	96.5%	35.0%	94.0%	126.2%	126.2%

Adjusted Net Income	(9)	4	(1)	2	(5)	1	28	1	23	(12)	(12)
% Margin	107.2%	85.3%	236.4%	67.9%	119.1%	44.3%	96.3%	28.1%	91.9%	135.8%	135.8%

Adjusted Basic EPS	(0.12)	0.06	(0.02)	0.02	(0.06)	0.01	0.29	0.01	0.17	(0.09)	(0.09)

Supporting Calculations

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Original
GBP	Fiscal Year Ending										Latest
(in millions)	Sep-15	Sep-16	Sep-17	Sep-18	Sep-19	Sep-20	Sep-21	Sep-22	Sep-23	Sep-24	Sep-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Revenue	(8)	5	(0)	2	(4)	1	29	3	25	(9)	(9)
% Growth	NA	-163.3%	-109.4%	-554.5%	-278.2%	-129.1%	2426.3%	-90.1%	769.3%	-134.1%

Cost of Revenue	0	0	0	0	0	0	0	0	0	0	0
Gross Profit	(8)	5	(0)	2	(4)	1	29	3	25	(9)	(9)
% Revenue	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%

Research and Development	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	0	0	0	0	0	0	0	0	0	0	0
General and Admin	(1)	(0)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)
Other Inc / (Exp)	0	(0)	(0)	0	(0)	(0)	(0)	(0)	0	(0)	(0)
Total Operating Exp	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(1)	(2)	(2)

Operating Income	(9)	5	(1)	2	(5)	1	28	1	24	(11)	(11)
% Revenue	106.3%	86.4%	214.8%	73.6%	116.0%	49.6%	96.5%	34.2%	94.3%	126.5%	126.5%

Interest Expense	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(1)	(1)	(1)
Pre-tax Income	(9)	4	(1)	2	(5)	1	28	1	23	(12)	(12)
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0	0	0	0
Provision for Taxes	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)
Net Income to Company	(9)	4	(1)	2	(5)	1	28	1	23	(12)	(12)
% Margin	107.2%	85.3%	236.4%	67.9%	119.1%	44.3%	96.3%	28.1%	91.9%	135.8%	135.8%

Minority Interest in Earnings	0	0	0	0	0	0	0	0	0	0	0
Net Income to Stockholders	(9)	4	(1)	2	(5)	1	28	1	23	(12)	(12)

Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0	0	0	0

Net Income to Common	(9)	4	(1)	2	(5)	1	28	1	23	(12)	(12)
% Margin	107.2%	85.3%	236.4%	67.9%	119.1%	44.3%	96.3%	28.1%	91.9%	135.8%	135.8%

As Reported
Basic EPS (Continuing Ops)	(0.12)	0.06	(0.02)	0.02	(0.06)	0.01	0.29	0.01	0.17	(0.09)	(0.09)
Diluted EPS (Continuing Ops)	(0.12)	0.06	(0.02)	0.02	(0.06)	0.01	0.29	0.01	0.17	(0.09)	(0.09)

WA Basic Shares Out.	75.58	75.58	75.58	77.31	82.85	86.74	96.40	120.54	135.21	134.77	134.77
WA Diluted Shares Out.	75.58	75.58	75.58	77.31	82.85	86.74	96.40	120.54	135.21	134.77	134.77

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	(9)	4	(1)	2	(5)	1	28	1	23	(12)	(12)
Addback: Net Interest Expense	0	0	0	0	0	0	0	0	1	1	1
Addback: Other Non Operating Expenses, Total	(0)	0	0	(0)	0	0	0	0	(0)	0	0
Addback: Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0	0	0	0
Adjusted EBITDA	(9)	5	(1)	2	(5)	1	28	1	24	(11)	(11)
% Margin	106.3%	90.9%	213.0%	70.6%	115.4%	50.2%	96.5%	35.0%	94.0%	126.2%	126.2%

Adjusted EBIT	(9)	5	(1)	2	(5)	1	28	1	24	(11)	(11)
% Margin	106.3%	90.9%	213.0%	70.6%	115.4%	50.2%	96.5%	35.0%	94.0%	126.2%	126.2%

Adjusted Net Income Reconciliation
Net Income to Company	(9)	4	(1)	2	(5)	1	28	1	23	(12)	(12)
Addback: Unusual Items	0	0	0	0	0	0	0	0	0	0	0
Less: Tax Benefit of Unusual Items (26%)	0	0	0	0	0	0	0	0	0	0	0
Adjusted Net Income	(9)	4	(1)	2	(5)	1	28	1	23	(12)	(12)
% Margin	107.2%	85.3%	236.4%	67.9%	119.1%	44.3%	96.3%	28.1%	91.9%	135.8%	135.8%

Loading Error

Geiger Counter

LSE:GCL

United Kingdom / Financials / Capital Markets

10Y Historical Financials