Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 13.52M | £ 12.61M | £ 10.09M | £ 6.74M | £ 5.04M |
Gross Profit | £ 10.80M | £ 9.32M | £ 8.08M | £ 5.42M | £ 3.89M |
Operating Income | £ -3.31M | £ -936.00K | £ 547.00K | £ -546.00K | £ -3.05M |
EBITDA | £ -2.62M | £ -514.00K | £ 294.00K | £ -502.00K | £ -2.95M |
Net Income | £ -3.51M | £ -409.00K | £ 450.00K | £ -438.00K | £ -2.90M |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 3.23M | £ 8.32M | £ 6.81M | £ 3.05M | £ 901.00K |
Total Assets | £ 14.23M | £ 15.11M | £ 12.54M | £ 6.26M | £ 3.16M |
Total Debt | £ 2.56M | £ 18.00K | £ 18.00K | £ 98.00K | £ 92.00K |
Net Debt | £ -660.00K | £ -8.30M | £ -6.79M | £ -2.95M | £ -809.00K |
Total Liabilities | £ 12.95M | £ 15.01M | £ 11.91M | £ 6.21M | £ 4.10M |
Stockholders' Equity | £ 1.28M | £ 95.00K | £ 632.00K | £ 57.00K | £ -944.00K |
Cash Flow | |||||
Free Cash Flow | £ -5.00M | £ 1.49M | £ 3.88M | £ 972.00K | £ -2.37M |
Operating Cash Flow | £ -4.97M | £ 1.68M | £ 3.93M | £ 1.01M | £ -2.31M |
Investing Cash Flow | £ -3.02M | £ -189.00K | £ -105.00K | £ -42.00K | £ -55.00K |
Financing Cash Flow | £ 2.88M | £ -132.00K | £ -86.00K | £ 1.17M | £ 2.16M |