Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 9.30M | £ 8.17M | £ 7.39M | £ 6.94M | £ 5.56M |
Gross Profit | £ 2.17M | £ 1.44M | £ 1.64M | £ 1.55M | £ 1.30M |
Operating Income | £ -859.91K | £ -2.61M | £ -1.57M | £ 173.63K | £ 232.61K |
EBITDA | £ -521.60K | £ -2.31M | £ -1.85M | £ 428.22K | £ 515.59K |
Net Income | £ -953.16K | £ -2.49M | £ -2.14M | £ 109.90K | £ 109.71K |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 981.36K | £ 590.67K | £ 3.86M | £ 39.14K | £ -125.37K |
Total Assets | £ 8.33M | £ 7.07M | £ 8.54M | £ 4.64M | £ 4.47M |
Total Debt | £ 2.37M | £ 2.94M | £ 2.51M | £ 2.37M | £ 1.99M |
Net Debt | £ 1.38M | £ 2.35M | £ -1.35M | £ 2.34M | £ 2.11M |
Total Liabilities | £ 5.87M | £ 5.13M | £ 4.62M | £ 3.82M | £ 4.01M |
Stockholders' Equity | £ 2.10M | £ 1.59M | £ 3.59M | £ 427.40K | £ 136.23K |
Cash Flow | |||||
Free Cash Flow | £ -451.82K | £ -3.38M | £ -2.29M | £ 12.27K | £ 587.53K |
Operating Cash Flow | £ 175.57K | £ -2.75M | £ -1.98M | £ 486.38K | £ 597.43K |
Investing Cash Flow | £ -457.42K | £ -627.37K | £ -305.05K | £ -974.71K | £ -133.81K |
Financing Cash Flow | £ 672.54K | £ 110.41K | £ 6.11M | £ 652.84K | £ -720.62K |