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 | £ -4.00K | £ -7.00K | £ -8.00K | £ -9.00K | £ -8.00K |
Operating Income | £ -1.53M | £ -1.54M | £ 913.00K | £ -1.44M | £ -336.00K |
EBITDA | £ -285.00K | £ -2.42M | £ -515.00K | £ -1.57M | £ -391.00K |
Net Income | £ -225.00K | £ -2.22M | £ -1.57M | £ -1.57M | £ -320.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 1.32M | £ 707.00K | £ 507.00K | £ 1.36M | £ 1.75M |
Total Assets | £ 14.65M | £ 12.01M | £ 12.13M | £ 13.16M | £ 11.97M |
Total Debt | £ 0.00 | £ 0.00 | £ 4.00K | £ 7.00K | £ 12.00K |
Net Debt | £ -705.00K | £ -114.00K | £ -503.00K | £ -1.35M | £ -1.74M |
Total Liabilities | £ 2.77M | £ 607.00K | £ 248.00K | £ 567.00K | £ 287.00K |
Stockholders' Equity | £ 11.92M | £ 11.69M | £ 12.12M | £ 12.73M | £ 11.93M |
Cash Flow | |||||
Free Cash Flow | £ -4.18M | £ -854.00K | £ -2.16M | £ -2.87M | £ -1.12M |
Operating Cash Flow | £ -1.44M | £ -525.00K | £ -1.30M | £ -1.07M | £ -927.00K |
Investing Cash Flow | £ 881.00K | £ -171.00K | £ -444.00K | £ -1.75M | £ 147.00K |
Financing Cash Flow | £ 1.15M | £ 303.00K | £ 895.00K | £ 2.43M | £ 2.37M |