| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | £ 0.00 | £ 0.00 | £ 0.00 | £ 0.00 | £ 0.00 |
| Gross Profit | £ 0.00 | £ 0.00 | £ 0.00 | £ 0.00 | £ 0.00 |
| Operating Income | £ -1.42M | £ -917.00K | £ -1.24M | £ -1.04M | £ -827.00K |
| EBITDA | £ -1.54M | £ -916.66K | £ 0.00 | £ -686.00K | £ -649.00K |
| Net Income | £ -1.58M | £ -962.00K | £ -1.40M | £ -1.08M | £ -695.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | £ 868.28K | £ 114.69K | £ 129.85K | £ 346.99K | £ 93.29K |
| Total Assets | £ 11.74M | £ 7.74M | £ 7.77M | £ 7.05M | £ 5.44M |
| Total Debt | £ 1.00M | £ 929.14K | £ 818.91K | £ 823.85K | £ 887.56K |
| Net Debt | £ 132.64K | £ 814.44K | £ 689.06K | £ 476.86K | £ 794.27K |
| Total Liabilities | £ 1.50M | £ 1.95M | £ 1.90M | £ 1.15M | £ 1.17M |
| Stockholders' Equity | £ 10.24M | £ 5.79M | £ 5.87M | £ 5.90M | £ 4.27M |
| Cash Flow | |||||
| Free Cash Flow | £ -1.85M | £ -3.59M | £ -1.53M | £ -2.19M | £ -1.45M |
| Operating Cash Flow | £ -1.85M | £ -741.11K | £ -817.11K | £ -767.22K | £ -476.10K |
| Investing Cash Flow | £ -1.41M | £ -59.04K | £ -713.85K | £ -1.42M | £ -976.08K |
| Financing Cash Flow | £ 4.02M | £ 784.99K | £ 1.31M | £ 2.44M | £ 1.34M |