| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | £ 1.97M | £ 1.14M | £ 2.90M | £ 4.80M | £ 4.17M |
| Gross Profit | £ 430.00K | £ -265.00K | £ 202.00K | £ 1.72M | £ 1.31M |
| Operating Income | £ -1.78M | £ -2.29M | £ -2.83M | £ -1.33M | £ -1.38M |
| EBITDA | £ -1.62M | £ -2.06M | £ -2.48M | £ -573.00K | £ -532.00K |
| Net Income | £ -1.71M | £ -2.23M | £ -2.60M | £ -1.20M | £ -2.90M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | £ 359.00K | £ 1.20M | £ 195.00K | £ 2.05M | £ 2.69M |
| Total Assets | £ 1.32M | £ 2.42M | £ 2.06M | £ 4.92M | £ 5.83M |
| Total Debt | £ 20.00K | £ 43.00K | £ 75.00K | £ 69.00K | £ 230.00K |
| Net Debt | £ -339.00K | £ -1.16M | £ -120.00K | £ -1.98M | £ -2.46M |
| Total Liabilities | £ 654.00K | £ 627.00K | £ 939.00K | £ 1.23M | £ 1.08M |
| Stockholders' Equity | £ 669.00K | £ 1.79M | £ 1.12M | £ 3.68M | £ 4.75M |
| Cash Flow | |||||
| Free Cash Flow | £ -1.37M | £ -1.77M | £ -1.87M | £ -591.00K | £ -1.52M |
| Operating Cash Flow | £ -1.36M | £ -1.77M | £ -1.75M | £ -333.00K | £ -1.15M |
| Investing Cash Flow | £ -5.00K | £ 1.00K | £ -114.00K | £ -258.00K | £ -365.00K |
| Financing Cash Flow | £ 529.00K | £ 2.77M | £ 7.00K | £ -46.00K | £ 2.67M |