| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | £ -1.30M | £ -3.75M | £ -92.00K | £ 3.25M | £ 1.82M |
| Gross Profit | £ -1.30M | £ -3.75M | £ -535.00K | £ 2.45M | £ 1.69M |
| Operating Income | £ -1.77M | £ -4.13M | £ -386.00K | £ 3.03M | £ 1.64M |
| EBITDA | £ -1.77M | £ 0.00 | £ 0.00 | £ 0.00 | £ 0.00 |
| Net Income | £ -1.77M | £ -4.13M | £ -386.00K | £ 3.03M | £ 1.64M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | £ 992.00K | £ 6.18M | £ 3.91M | £ 1.98M | £ 2.06M |
| Total Assets | £ 34.06M | £ 28.71M | £ 24.28M | £ 17.86M | £ 10.07M |
| Total Debt | £ 0.00 | £ 0.00 | £ 0.00 | £ 0.00 | £ 0.00 |
| Net Debt | £ -992.00K | £ -2.64M | £ -3.91M | £ -1.98M | £ -2.06M |
| Total Liabilities | £ 3.38M | £ 1.05M | £ 181.00K | £ 654.00K | £ 33.00K |
| Stockholders' Equity | £ 30.69M | £ 27.67M | £ 24.09M | £ 17.20M | £ 10.03M |
| Cash Flow | |||||
| Free Cash Flow | £ -2.09M | £ -802.00K | £ -1.24M | £ -494.00K | £ -338.00K |
| Operating Cash Flow | £ -2.09M | £ -802.00K | £ -1.24M | £ -494.00K | £ -338.00K |
| Investing Cash Flow | £ -3.53M | £ -8.99M | £ -4.11M | £ -3.73M | £ -4.92M |
| Financing Cash Flow | £ 6.18M | £ 8.10M | £ 7.28M | £ 4.14M | £ 4.86M |