Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 12.02M | £ 9.42M | £ 10.87M | £ 13.57M | £ 13.00M |
Gross Profit | £ 5.44M | £ 4.75M | £ 4.96M | £ 5.49M | £ 3.72M |
Operating Income | £ -1.26M | £ -1.19M | £ 219.00K | £ 562.00K | £ -720.00K |
EBITDA | £ -77.00K | £ -294.00K | £ 1.15M | £ 1.49M | £ -152.00K |
Net Income | £ -1.13M | £ -1.05M | £ 524.00K | £ 865.00K | £ -583.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 168.00K | £ 1.24M | £ 2.02M | £ 2.28M | £ 2.20M |
Total Assets | £ 13.25M | £ 10.72M | £ 11.96M | £ 11.95M | £ 13.93M |
Total Debt | £ 2.56M | £ 732.00K | £ 339.00K | £ 767.00K | £ 1.02M |
Net Debt | £ 2.39M | £ -509.00K | £ -1.68M | £ -1.51M | £ -1.18M |
Total Liabilities | £ 6.85M | £ 3.53M | £ 3.71M | £ 4.22M | £ 7.00M |
Stockholders' Equity | £ 6.40M | £ 7.20M | £ 8.25M | £ 7.72M | £ 6.93M |
Cash Flow | |||||
Free Cash Flow | £ -364.00K | £ -529.00K | £ 253.00K | £ 592.00K | £ 1.81M |
Operating Cash Flow | £ 194.00K | £ 4.00K | £ 571.00K | £ 727.00K | £ 2.37M |
Investing Cash Flow | £ -2.51M | £ -485.00K | £ -298.00K | £ -127.00K | £ -543.00K |
Financing Cash Flow | £ -462.00K | £ -294.00K | £ -534.00K | £ -527.00K | £ -445.00K |