Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 4.66M | £ 4.02M | £ 5.07M | £ 4.28M | £ 3.56M |
Gross Profit | £ 1.65M | £ 989.00K | £ 357.00K | £ 602.00K | £ 708.00K |
Operating Income | £ -1.52M | £ -3.73M | £ -3.39M | £ -2.97M | £ -1.66M |
EBITDA | £ -697.00K | £ -4.12M | £ -2.02M | £ -1.48M | £ -599.00K |
Net Income | £ -1.58M | £ -5.15M | £ -2.83M | £ -1.95M | £ -1.64M |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 898.00K | £ 385.00K | £ 4.32M | £ 5.86M | £ 2.19M |
Total Assets | £ 7.40M | £ 7.65M | £ 12.77M | £ 15.05M | £ 10.71M |
Total Debt | £ 427.00K | £ 621.00K | £ 847.00K | £ 989.00K | £ 1.24M |
Net Debt | £ -471.00K | £ 236.00K | £ -3.48M | £ -4.88M | £ -952.00K |
Total Liabilities | £ 3.04M | £ 3.26M | £ 3.39M | £ 3.02M | £ 2.66M |
Stockholders' Equity | £ 4.36M | £ 4.39M | £ 9.38M | £ 12.03M | £ 8.05M |
Cash Flow | |||||
Free Cash Flow | £ -1.25M | £ -3.75M | £ -1.36M | £ -1.72M | £ -1.16M |
Operating Cash Flow | £ -479.00K | £ -2.84M | £ -500.00K | £ -843.00K | £ -229.00K |
Investing Cash Flow | £ -117.00K | £ -892.00K | £ -858.00K | £ -930.00K | £ -926.00K |
Financing Cash Flow | £ 1.09M | £ -305.00K | £ -287.00K | £ 5.44M | £ -156.00K |