Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 0.00 | £ 0.00 | £ 0.00 | £ 0.00 | £ 0.00 |
Gross Profit | £ 0.00 | £ 0.00 | £ -2.05K | £ -8.62K | £ -10.06K |
Operating Income | £ -693.00K | £ -640.00K | £ -1.04M | £ -323.74K | £ -90.04K |
EBITDA | £ -693.00K | £ -1.10M | £ -416.24K | £ -280.63K | £ -180.57K |
Net Income | £ -3.44M | £ -1.10M | £ -1.04M | £ -324.99K | £ -33.43K |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 19.35K | £ 201.79K | £ 1.83M | £ 119.80K | £ 232.84K |
Total Assets | £ 2.27M | £ 5.01M | £ 5.85M | £ 885.10K | £ 254.43K |
Total Debt | £ 0.00 | £ 0.00 | £ 0.00 | £ 679.50K | £ 0.00 |
Net Debt | £ -17.55K | £ -199.99K | £ -1.82M | £ 662.63K | £ -9.50K |
Total Liabilities | £ 946.38K | £ 428.71K | £ 283.94K | £ 1.12M | £ 165.81K |
Stockholders' Equity | £ 1.32M | £ 4.58M | £ 5.57M | £ -236.36K | £ 88.62K |
Cash Flow | |||||
Free Cash Flow | £ -235.36K | £ -1.59M | £ -1.66M | £ -744.56K | £ -86.31K |
Operating Cash Flow | £ -235.36K | £ -358.37K | £ -1.01M | £ -70.81K | £ -86.31K |
Investing Cash Flow | £ 85.61K | £ -1.23M | £ -569.57K | £ -601.32K | £ 58.41K |
Financing Cash Flow | £ 125.00K | £ 0.00 | £ 3.38M | £ 679.50K | £ 0.00 |