Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 3.87M | £ 2.69M | £ 1.59M | £ 0.00 | £ 283.00K |
Gross Profit | £ 122.00K | £ 740.00K | £ 558.00K | £ 0.00 | £ -59.00K |
Operating Income | £ -5.17M | £ -3.24M | £ -3.28M | £ 143.33K | £ -17.03K |
EBITDA | £ -4.89M | £ -2.27M | £ -3.90M | £ 0.00 | £ 5.24M |
Net Income | £ -6.17M | £ -2.99M | £ -4.00M | £ -580.26K | £ -17.03K |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 3.99M | £ 397.00K | £ 376.00K | £ 1.68M | £ 47.97K |
Total Assets | £ 6.81M | £ 2.87M | £ 1.78M | £ 1.77M | £ 1.82M |
Total Debt | £ 7.07M | £ 6.49M | £ 6.40M | £ 0.00 | £ 27.44M |
Net Debt | £ 3.08M | £ 6.09M | £ 6.03M | £ -1.68M | £ 27.39M |
Total Liabilities | £ 11.70M | £ 9.52M | £ 8.42M | £ 95.15K | £ 28.32M |
Stockholders' Equity | £ -4.89M | £ -6.65M | £ -6.64M | £ 1.67M | £ -26.50M |
Cash Flow | |||||
Free Cash Flow | £ -3.84M | £ -2.86M | £ -4.67M | £ -481.80K | £ -17.03K |
Operating Cash Flow | £ -3.26M | £ -2.39M | £ -4.71M | £ -481.80K | £ -17.03K |
Investing Cash Flow | £ -563.00K | £ -470.00K | £ 237.00K | £ 0.00 | £ 0.00 |
Financing Cash Flow | £ 7.40M | £ 2.87M | £ 6.58M | £ 2.16M | £ 65.00K |