Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 11.35M | £ 9.65M | £ 4.82M | £ 2.30M | £ 1.66M |
Gross Profit | £ 6.58M | £ 6.12M | £ 2.94M | £ 1.19M | £ 496.31K |
Operating Income | £ 1.19M | £ 1.36M | £ -5.62M | £ -4.18M | £ -2.16M |
EBITDA | £ 2.45M | £ 2.06M | £ -5.21M | £ -4.02M | £ -2.13M |
Net Income | £ 996.55K | £ 2.13M | £ -5.61M | £ -4.10M | £ -2.15M |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 2.58M | £ 2.34M | £ 682.35K | £ 348.10K | £ 183.68K |
Total Assets | £ 7.40M | £ 6.75M | £ 4.38M | £ 1.44M | £ 1.08M |
Total Debt | £ 2.54M | £ 2.98M | £ 2.40M | £ 0.00 | £ 0.00 |
Net Debt | £ -37.05K | £ 636.07K | £ 1.72M | £ -348.10K | £ -183.68K |
Total Liabilities | £ 4.48M | £ 5.09M | £ 4.47M | £ 1.18M | £ 1.22M |
Stockholders' Equity | £ 2.92M | £ 1.66M | £ -89.90K | £ 258.63K | £ -135.92K |
Cash Flow | |||||
Free Cash Flow | £ 2.12M | £ 1.45M | £ -1.28M | £ -1.41M | £ -1.20M |
Operating Cash Flow | £ 2.17M | £ 1.95M | £ -835.87K | £ -986.35K | £ -857.64K |
Investing Cash Flow | £ -1.34M | £ -202.09K | £ -992.04K | £ -421.94K | £ -344.58K |
Financing Cash Flow | £ -594.35K | £ -90.99K | £ 2.16M | £ 1.57M | £ 1.31M |