Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 13.93M | £ 3.10M | £ 0.00 | £ 0.00 | £ 0.00 |
Gross Profit | £ 9.57M | £ 1.77M | £ -24.73K | £ -19.81K | £ -25.01K |
Operating Income | £ 1.18M | £ -6.96M | £ -6.87M | £ -5.87M | £ -2.93M |
EBITDA | £ 1.41M | £ -6.83M | £ -6.85M | £ -5.85M | £ -2.90M |
Net Income | £ 1.29M | £ -6.51M | £ -5.85M | £ -4.96M | £ -2.41M |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 6.60M | £ 7.71M | £ 4.03M | £ 10.37M | £ 1.02M |
Total Assets | £ 13.59M | £ 11.82M | £ 6.47M | £ 11.80M | £ 1.62M |
Total Debt | £ 0.00 | £ 0.00 | £ 0.00 | £ 0.00 | £ 0.00 |
Net Debt | £ -6.60M | £ -7.71M | £ -4.03M | £ -10.37M | £ -1.02M |
Total Liabilities | £ 0.00 | £ 6.34M | £ 1.75M | £ 2.08M | £ 766.52K |
Stockholders' Equity | £ 8.96M | £ 5.48M | £ 4.72M | £ 9.72M | £ 853.54K |
Cash Flow | |||||
Free Cash Flow | £ -1.29M | £ -935.60K | £ -6.52M | £ -4.29M | £ -4.55M |
Operating Cash Flow | £ 438.41K | £ 570.25K | £ -5.78M | £ -3.87M | £ -4.54M |
Investing Cash Flow | £ -1.73M | £ -1.43M | £ -740.70K | £ -419.72K | £ -7.45K |
Financing Cash Flow | £ 170.91K | £ 4.55M | £ 169.58K | £ 13.65M | £ 3.06M |