Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 12.01M | £ 11.34M | £ 9.13M | £ 6.33M | £ 10.73M |
Gross Profit | £ 3.17M | £ 3.92M | £ 3.13M | £ 1.27M | £ 4.33M |
Operating Income | £ -615.00K | £ 41.00K | £ -480.00K | £ -3.79M | £ -2.43M |
EBITDA | £ 161.00K | £ 628.00K | £ 247.00K | £ -2.20M | £ -1.17M |
Net Income | £ -509.00K | £ 264.00K | £ -456.00K | £ -3.28M | £ -2.62M |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 1.21M | £ 2.20M | £ 3.64M | £ 5.28M | £ 1.28M |
Total Assets | £ 14.32M | £ 15.60M | £ 15.72M | £ 16.34M | £ 16.31M |
Total Debt | £ 1.66M | £ 2.16M | £ 2.79M | £ 3.27M | £ 2.09M |
Net Debt | £ 450.00K | £ -38.00K | £ -857.00K | £ -2.01M | £ 806.00K |
Total Liabilities | £ 3.84M | £ 4.63M | £ 5.05M | £ 5.25M | £ 4.12M |
Stockholders' Equity | £ 10.48M | £ 10.96M | £ 10.66M | £ 11.09M | £ 12.19M |
Cash Flow | |||||
Free Cash Flow | £ -288.00K | £ -592.00K | £ -1.09M | £ 887.00K | £ 78.00K |
Operating Cash Flow | £ 400.00K | £ 486.00K | £ -433.00K | £ 1.04M | £ 594.00K |
Investing Cash Flow | £ -688.00K | £ -1.08M | £ -657.00K | £ -155.00K | £ -516.00K |
Financing Cash Flow | £ -672.00K | £ -935.00K | £ -532.00K | £ 3.15M | £ -1.34M |