Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 10.92M | £ 12.31M | £ 8.70M | £ 6.55M | £ 7.82M |
Gross Profit | £ 9.31M | £ 10.57M | £ 7.35M | £ 5.86M | £ 6.29M |
Operating Income | £ -102.00K | £ 412.00K | £ -261.00K | £ -532.00K | £ -153.00K |
EBITDA | £ 183.00K | £ 643.00K | £ -38.00K | £ -305.00K | £ 69.00K |
Net Income | £ -158.00K | £ 309.00K | £ -415.00K | £ -642.00K | £ -362.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 236.00K | £ 765.00K | £ 50.00K | £ 459.00K | £ 367.00K |
Total Assets | £ 4.43M | £ 5.21M | £ 4.13M | £ 4.26M | £ 3.82M |
Total Debt | £ 619.00K | £ 439.00K | £ 1.46M | £ 1.70M | £ 1.07M |
Net Debt | £ 383.00K | £ -326.00K | £ 1.41M | £ 1.24M | £ 705.00K |
Total Liabilities | £ 3.15M | £ 3.83M | £ 3.46M | £ 3.43M | £ 2.72M |
Stockholders' Equity | £ 1.28M | £ 1.38M | £ 670.00K | £ 836.00K | £ 1.11M |
Cash Flow | |||||
Free Cash Flow | £ -29.00K | £ 1.67M | £ -98.00K | £ -501.00K | £ 450.00K |
Operating Cash Flow | £ 21.00K | £ 1.69M | £ -33.00K | £ -446.00K | £ 515.00K |
Investing Cash Flow | £ -73.00K | £ -43.00K | £ -116.00K | £ -69.00K | £ -88.00K |
Financing Cash Flow | £ -477.00K | £ -954.00K | £ -260.00K | £ 607.00K | £ -492.00K |