Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 12.31M | £ 9.99M | £ 2.76M | £ -3.97M | £ -906.00K |
Gross Profit | £ 1.45M | £ 2.38M | £ 1.92M | £ -4.71M | £ -1.79M |
Operating Income | £ -9.86M | £ -4.71M | £ -4.22M | £ -8.73M | £ -4.81M |
EBITDA | £ -9.58M | £ -4.41M | £ -3.95M | £ -8.15M | £ -4.40M |
Net Income | £ -9.13M | £ -14.06M | £ -10.34M | £ -14.52M | £ -9.92M |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 4.99M | £ 4.13M | £ 12.44M | £ 15.79M | £ 7.24M |
Total Assets | £ 106.41M | £ 101.55M | £ 96.96M | £ 102.94M | £ 114.00M |
Total Debt | £ 106.37M | £ 82.11M | £ 65.25M | £ 57.68M | £ 55.08M |
Net Debt | £ 101.38M | £ 77.98M | £ 52.82M | £ 41.90M | £ 47.84M |
Total Liabilities | £ 108.39M | £ 94.38M | £ 77.86M | £ 73.44M | £ 73.63M |
Stockholders' Equity | £ -1.98M | £ 7.17M | £ 19.09M | £ 29.49M | £ 40.37M |
Cash Flow | |||||
Free Cash Flow | £ -13.55M | £ -25.36M | £ -8.48M | £ 5.04M | £ -13.83M |
Operating Cash Flow | £ -13.55M | £ -25.14M | £ -8.31M | £ 5.29M | £ -12.93M |
Investing Cash Flow | £ 1.62M | £ -155.00K | £ 399.00K | £ 1.30M | £ 1.15M |
Financing Cash Flow | £ 12.80M | £ 16.97M | £ 4.55M | £ 1.97M | £ 13.16M |