Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 33.34M | £ 20.12M | £ 16.68M | £ 13.01M | £ 8.66M |
Gross Profit | £ 25.86M | £ 13.86M | £ 11.59M | £ 7.92M | £ 4.46M |
Operating Income | £ -2.26M | £ -908.00K | £ -733.00K | £ -1.05M | £ -901.55K |
EBITDA | £ 1.51M | £ 1.40M | £ 1.65M | £ -133.00K | £ 137.00K |
Net Income | £ -169.00K | £ -716.00K | £ -310.00K | £ -1.48M | £ -923.43K |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 11.00M | £ 8.49M | £ 7.08M | £ 7.82M | £ 153.51K |
Total Assets | £ 30.68M | £ 16.14M | £ 13.78M | £ 13.46M | £ 6.38M |
Total Debt | £ 44.00K | £ 68.00K | £ 0.00 | £ 17.00K | £ 6.46M |
Net Debt | £ -10.96M | £ -8.42M | £ -7.08M | £ -7.81M | £ 6.31M |
Total Liabilities | £ 9.93M | £ 5.62M | £ 2.81M | £ 2.60M | £ 8.64M |
Stockholders' Equity | £ 20.76M | £ 10.52M | £ 10.97M | £ 10.85M | £ -2.26M |
Cash Flow | |||||
Free Cash Flow | £ -6.84M | £ 1.33M | £ -744.00K | £ -1.25M | £ -1.10M |
Operating Cash Flow | £ 1.87M | £ 4.38M | £ 1.85M | £ 360.00K | £ -80.73K |
Investing Cash Flow | £ -8.71M | £ -3.05M | £ -2.60M | £ -1.61M | £ -1.02M |
Financing Cash Flow | £ 9.39M | £ 81.00K | £ 0.00 | £ 8.85M | £ 863.40K |