Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 17.40K | £ 199.23K | £ -8.34M | £ 6.10M | £ 2.14M |
Gross Profit | £ 17.40K | £ 199.23K | £ 66.01K | £ 63.78K | £ 151.16K |
Operating Income | £ -3.80M | £ -12.69M | £ -10.25M | £ 4.40M | £ 605.40K |
EBITDA | £ -1.18M | £ 0.00 | £ -10.25M | £ 0.00 | £ 0.00 |
Net Income | £ -3.77M | £ -12.61M | £ -10.45M | £ 4.58M | £ 803.89K |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 382.21K | £ 297.56K | £ 931.76K | £ 1.96M | £ 2.13M |
Total Assets | £ 11.31M | £ 13.15M | £ 25.18M | £ 32.76M | £ 24.30M |
Total Debt | £ 161.11K | £ 418.20K | £ 0.00 | £ 0.00 | £ 0.00 |
Net Debt | £ -221.10K | £ 120.64K | £ -931.76K | £ -1.96M | £ -2.13M |
Total Liabilities | £ 597.62K | £ 848.44K | £ 325.00K | £ 342.06K | £ 295.60K |
Stockholders' Equity | £ 10.71M | £ 12.30M | £ 24.85M | £ 32.42M | £ 24.00M |
Cash Flow | |||||
Free Cash Flow | £ -1.57M | £ -1.22M | £ -2.20M | £ -1.48M | £ -1.19M |
Operating Cash Flow | £ -1.57M | £ -1.22M | £ -2.20M | £ -1.48M | £ -1.19M |
Investing Cash Flow | £ 0.00 | £ 151.92K | £ -1.63M | £ -2.50M | £ -1.86M |
Financing Cash Flow | £ 1.65M | £ 431.54K | £ 2.80M | £ 3.81M | £ 4.17M |