Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 5.88M | £ 4.03M | £ 670.00K | £ 95.00K | £ 36.00K |
Gross Profit | £ 3.39M | £ 2.30M | £ 312.00K | £ 7.00K | £ -8.00K |
Operating Income | £ -2.12M | £ -2.01M | £ -1.44M | £ -694.00K | £ -760.00K |
EBITDA | £ -1.99M | £ -2.70M | £ -1.44M | £ -663.00K | £ -617.00K |
Net Income | £ -2.22M | £ -2.81M | £ -1.52M | £ -667.00K | £ -640.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 60.00K | £ 1.17M | £ 2.11M | £ 75.00K | £ 12.00K |
Total Assets | £ 2.55M | £ 2.76M | £ 2.60M | £ 288.00K | £ 379.00K |
Total Debt | £ 231.00K | £ 26.00K | £ 33.00K | £ 78.00K | £ 0.00 |
Net Debt | £ 171.00K | £ -1.14M | £ -2.07M | £ 3.00K | £ -12.00K |
Total Liabilities | £ 1.13M | £ 1.05M | £ 326.00K | £ 659.00K | £ 537.00K |
Stockholders' Equity | £ 1.43M | £ 1.71M | £ 2.28M | £ -371.00K | £ -158.00K |
Cash Flow | |||||
Free Cash Flow | £ -2.33M | £ -1.63M | £ -1.28M | £ -425.00K | £ 45.00K |
Operating Cash Flow | £ -1.89M | £ -1.22M | £ -1.14M | £ -307.00K | £ 45.00K |
Investing Cash Flow | £ -438.00K | £ -409.00K | £ -133.00K | £ -118.00K | £ 0.00 |
Financing Cash Flow | £ 1.22M | £ 2.73M | £ 1.27M | £ 488.00K | £ -33.00K |