Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 4.02M | £ 5.07M | £ 4.28M | £ 3.56M | £ 6.06M |
Gross Profit | £ 989.00K | £ 357.00K | £ 602.00K | £ 708.00K | £ 2.37M |
Operating Income | £ -3.73M | £ -3.39M | £ -2.97M | £ -1.66M | £ -284.00K |
EBITDA | £ -4.12M | £ -2.02M | £ -1.48M | £ -599.00K | £ -1.92M |
Net Income | £ -5.15M | £ -2.83M | £ -1.95M | £ -1.64M | £ -3.09M |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 385.00K | £ 4.32M | £ 5.86M | £ 2.19M | £ 3.55M |
Total Assets | £ 7.65M | £ 12.77M | £ 15.05M | £ 10.71M | £ 12.80M |
Total Debt | £ 621.00K | £ 847.00K | £ 989.00K | £ 1.24M | £ 1.40M |
Net Debt | £ 236.00K | £ -3.48M | £ -4.88M | £ -952.00K | £ -2.16M |
Total Liabilities | £ 3.26M | £ 3.39M | £ 3.02M | £ 2.66M | £ 3.08M |
Stockholders' Equity | £ 4.39M | £ 9.38M | £ 12.03M | £ 8.05M | £ 9.72M |
Cash Flow | |||||
Free Cash Flow | £ -3.75M | £ -1.36M | £ -1.72M | £ -1.16M | £ 2.30M |
Operating Cash Flow | £ -2.84M | £ -500.00K | £ -843.00K | £ -229.00K | £ 3.45M |
Investing Cash Flow | £ -892.00K | £ -858.00K | £ -930.00K | £ -926.00K | £ -1.14M |
Financing Cash Flow | £ -305.00K | £ -287.00K | £ 5.44M | £ -156.00K | £ -149.00K |