| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | £ 304.23K | £ 207.21K | £ 498.39K | £ 61.86K | £ 154.65K |
| Gross Profit | £ 230.59K | £ 133.51K | £ 114.14K | £ -188.81K | £ 11.38K |
| Operating Income | £ -242.66K | £ -478.20K | £ -394.61K | £ -1.18M | £ -1.36M |
| EBITDA | £ -240.29K | £ -408.28K | £ -196.40K | £ -1.06M | £ -3.86M |
| Net Income | £ -272.90K | £ -526.28K | £ -640.91K | £ -1.19M | £ -3.64M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | £ 44.36K | £ 135.44K | £ 636.46K | £ 581.62K | £ 1.83M |
| Total Assets | £ 68.42K | £ 184.05K | £ 788.16K | £ 1.10M | £ 2.43M |
| Total Debt | £ 647.31K | £ 500.00K | £ 578.01K | £ 169.49K | £ 272.70K |
| Net Debt | £ 602.95K | £ 364.56K | £ -58.45K | £ -412.13K | £ -1.55M |
| Total Liabilities | £ 812.89K | £ 656.82K | £ 734.23K | £ 415.23K | £ 564.74K |
| Stockholders' Equity | £ -744.46K | £ -472.77K | £ 53.94K | £ 685.74K | £ 1.86M |
| Cash Flow | |||||
| Free Cash Flow | £ -239.61K | £ -420.65K | £ -326.36K | £ -1.07M | £ -1.96M |
| Operating Cash Flow | £ -239.61K | £ -419.00K | £ -326.36K | £ -1.06M | £ -1.76M |
| Investing Cash Flow | £ 0.00 | £ -1.65K | £ 785.00 | £ -6.54K | £ -83.17K |
| Financing Cash Flow | £ 147.31K | £ -79.94K | £ 400.64K | £ -82.51K | £ -22.64K |