Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 1.48M | £ 2.11M | £ 692.00K | £ 1.75M | £ 1.35M |
Gross Profit | £ 1.16M | £ 424.00K | £ 123.00K | £ 746.00K | £ 556.00K |
Operating Income | £ -197.00K | £ -1.66M | £ -2.86M | £ -462.00K | £ -761.00K |
EBITDA | £ 15.00K | £ -1.93M | £ -3.03M | £ -435.00K | £ -761.00K |
Net Income | £ 635.00K | £ -1.83M | £ -3.13M | £ -914.00K | £ -1.42M |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 630.00K | £ 192.00K | £ 5.39M | £ 919.00K | £ 361.00K |
Total Assets | £ 21.93M | £ 21.11M | £ 23.01M | £ 13.07M | £ 11.12M |
Total Debt | £ 50.00K | £ 50.00K | £ 0.00 | £ 0.00 | £ 0.00 |
Net Debt | £ -580.00K | £ -142.00K | £ -5.39M | £ -919.00K | £ -361.00K |
Total Liabilities | £ 2.04M | £ 1.43M | £ 2.35M | £ 1.14M | £ 336.00K |
Stockholders' Equity | £ 19.89M | £ 19.68M | £ 20.66M | £ 11.93M | £ 10.78M |
Cash Flow | |||||
Free Cash Flow | £ 1.11M | £ -5.42M | £ -5.79M | £ -98.00K | £ -976.00K |
Operating Cash Flow | £ 1.21M | £ -2.53M | £ -767.00K | £ 189.00K | £ -895.00K |
Investing Cash Flow | £ -101.00K | £ -2.90M | £ -5.02M | £ -251.00K | £ -81.00K |
Financing Cash Flow | £ 0.00 | £ 311.00K | £ 10.15M | £ 636.00K | £ 895.00K |