Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 3.65M | £ 2.79M | £ 3.58M | £ 3.67M | £ 2.19M |
Gross Profit | £ 2.71M | £ 2.18M | £ 3.04M | £ 3.14M | £ 1.66M |
Operating Income | £ 36.00K | £ -6.77M | £ 45.00K | £ 640.00K | £ -165.00K |
EBITDA | £ 394.00K | £ -6.45M | £ 251.00K | £ 887.00K | £ 38.00K |
Net Income | £ -66.00K | £ -6.68M | £ 804.00K | £ 396.00K | £ -191.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 2.11M | £ 1.91M | £ 2.83M | £ 2.19M | £ 1.85M |
Total Assets | £ 8.11M | £ 8.05M | £ 14.64M | £ 14.71M | £ 13.76M |
Total Debt | £ 94.00K | £ 243.00K | £ 318.00K | £ 462.00K | £ 492.00K |
Net Debt | £ -2.02M | £ -1.67M | £ -2.51M | £ -1.72M | £ -1.36M |
Total Liabilities | £ 689.00K | £ 652.00K | £ 667.00K | £ 1.64M | £ 1.22M |
Stockholders' Equity | £ 7.42M | £ 7.39M | £ 13.97M | £ 13.07M | £ 12.53M |
Cash Flow | |||||
Free Cash Flow | £ 692.00K | £ -877.00K | £ 749.00K | £ 422.00K | £ 382.00K |
Operating Cash Flow | £ 695.00K | £ 180.00K | £ 1.18M | £ 510.00K | £ 382.00K |
Investing Cash Flow | £ -350.00K | £ -1.01M | £ -426.00K | £ -87.00K | £ -572.00K |
Financing Cash Flow | £ -149.00K | £ -81.00K | £ -116.00K | £ -90.00K | £ 1.57M |