Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 5.59M | £ 5.70M | £ 5.60M | £ 6.33M | £ 8.03M |
Gross Profit | £ 4.99M | £ 3.62M | £ 3.58M | £ 4.20M | £ 5.38M |
Operating Income | £ 51.00K | £ -319.00K | £ -33.00K | £ -237.00K | £ -512.00K |
EBITDA | £ 1.28M | £ 949.00K | £ 1.16M | £ 761.00K | £ 704.00K |
Net Income | £ 3.00K | £ -183.00K | £ 4.00K | £ -663.00K | £ -842.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 0.00 | £ 433.00K | £ 764.00K | £ 1.29M | £ 690.00K |
Total Assets | £ 6.83M | £ 8.04M | £ 8.58M | £ 9.84M | £ 10.66M |
Total Debt | £ 1.18M | £ 2.01M | £ 2.40M | £ 2.95M | £ 1.91M |
Net Debt | £ 1.18M | £ 1.58M | £ 1.64M | £ 1.66M | £ 1.22M |
Total Liabilities | £ 3.61M | £ 4.82M | £ 5.20M | £ 6.47M | £ 6.67M |
Stockholders' Equity | £ 3.22M | £ 3.22M | £ 3.38M | £ 3.37M | £ 3.99M |
Cash Flow | |||||
Free Cash Flow | £ 91.00K | £ 33.00K | £ 44.00K | £ -350.00K | £ -648.00K |
Operating Cash Flow | £ 1.06M | £ 1.05M | £ 1.05M | £ 621.00K | £ 451.00K |
Investing Cash Flow | £ -972.00K | £ -1.02M | £ -1.01M | £ -971.00K | £ -1.10M |
Financing Cash Flow | £ -532.00K | £ -395.00K | £ -565.00K | £ 932.00K | £ 613.00K |