Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 16.13M | £ 14.03M | £ 13.47M | £ 11.82M | £ 11.68M |
Gross Profit | £ 5.04M | £ 4.50M | £ 5.52M | £ 4.71M | £ 4.75M |
Operating Income | £ -1.06M | £ -1.23M | £ 1.00M | £ 643.00K | £ 420.00K |
EBITDA | £ 684.00K | £ 153.00K | £ 1.42M | £ 1.43M | £ 1.17M |
Net Income | £ -892.00K | £ -686.00K | £ 252.00K | £ 956.00K | £ 496.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 1.93M | £ 3.92M | £ 6.17M | £ 2.13M | £ 1.39M |
Total Assets | £ 19.97M | £ 19.92M | £ 19.60M | £ 15.07M | £ 11.46M |
Total Debt | £ 1.38M | £ 816.00K | £ 1.04M | £ 4.99M | £ 3.36M |
Net Debt | £ -546.00K | £ -3.11M | £ -5.13M | £ 2.86M | £ 1.97M |
Total Liabilities | £ 8.44M | £ 7.44M | £ 6.62M | £ 10.06M | £ 7.56M |
Stockholders' Equity | £ 11.53M | £ 12.48M | £ 12.98M | £ 5.01M | £ 3.90M |
Cash Flow | |||||
Free Cash Flow | £ -1.42M | £ -1.71M | £ 667.00K | £ 890.00K | £ 608.00K |
Operating Cash Flow | £ 527.00K | £ 478.00K | £ 2.08M | £ 2.13M | £ 1.59M |
Investing Cash Flow | £ -1.95M | £ -2.19M | £ 6.27M | £ -1.19M | £ -595.00K |
Financing Cash Flow | £ -544.00K | £ -578.00K | £ -4.30M | £ -207.00K | £ -597.00K |