Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 11.30M | £ 9.83M | £ 8.41M | £ 7.29M | £ 6.76M |
Gross Profit | £ 7.87M | £ 6.89M | £ 5.93M | £ 5.03M | £ 5.29M |
Operating Income | £ -887.03K | £ -553.73K | £ 77.56K | £ 1.03M | £ 1.36M |
EBITDA | £ -366.57K | £ -297.31K | £ 362.39K | £ 1.25M | £ 1.62M |
Net Income | £ -655.44K | £ -411.79K | £ 377.63K | £ 904.12K | £ 1.60M |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 7.22M | £ 7.70M | £ 7.86M | £ 3.80M | £ 3.36M |
Total Assets | £ 12.26M | £ 11.92M | £ 12.52M | £ 7.66M | £ 6.71M |
Total Debt | £ 469.09K | £ 647.41K | £ 643.67K | £ 259.39K | £ 484.80K |
Net Debt | £ -6.75M | £ -7.06M | £ -7.21M | £ -3.54M | £ -2.87M |
Total Liabilities | £ 6.56M | £ 5.30M | £ 5.30M | £ 3.78M | £ 3.73M |
Stockholders' Equity | £ 5.69M | £ 6.62M | £ 7.22M | £ 3.88M | £ 2.97M |
Cash Flow | |||||
Free Cash Flow | £ -143.19K | £ 431.85K | £ 1.26M | £ 1.04M | £ 1.45M |
Operating Cash Flow | £ 31.89K | £ 497.85K | £ 1.50M | £ 1.12M | £ 1.49M |
Investing Cash Flow | £ 83.67K | £ -50.00K | £ -240.57K | £ -74.92K | £ -42.57K |
Financing Cash Flow | £ -597.88K | £ -599.97K | £ 2.80M | £ -601.10K | £ -613.16K |