GBP | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 |
---|---|---|---|---|
Gross profit | 10.0k | 25.0k | ||
Operating expense total | (1.2m) | (1.1m) | (968.0k) | (2.0m) |
Depreciation and amortization | (296.0k) | |||
EBITDA | (1.2m) | (1.0m) | (968.0k) | (2.0m) |
EBIT | (1.5m) | (1.0m) | (406.0k) | (2.0m) |
Interest expense | (542.0k) | (220.0k) | (196.0k) | (131.0k) |
Interest income | 863.0k | 323.0k | 330.0k | 290.0k |
Pre tax profit | 78.0k | (1.7m) | 5.2m | (1.7m) |
Net Income | 78.0k | (1.7m) | 5.2m | (1.7m) |
GBP | H1, 2019 | H1, 2020 | H1, 2021 |
---|---|---|---|
Gross profit | 246.0k | 28.0k | |
R&D expense | (303.0k) | (111.0k) | |
Operating expense total | (672.0k) | (414.0k) | (666.0k) |
Depreciation and amortization | (4.0k) | ||
EBITDA | (672.0k) | (168.0k) | (638.0k) |
EBIT | (672.0k) | (168.0k) | (642.0k) |
Interest expense | (92.0k) | (71.0k) | (98.0k) |
Interest income | 631.0k | 238.0k | 152.0k |
Pre tax profit | (283.0k) | 337.0k | (430.0k) |
Net Income | (283.0k) | 337.0k | (430.0k) |
GBP | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 |
---|---|---|---|---|
Cash | 2.3m | 64.0k | 53.0k | 457.0k |
Prepaid Expenses | 56.0k | 21.0k | 17.0k | 42.0k |
Current Assets | 3.3m | 1.1m | 600.0k | 1.0m |
PP&E | 235.0k | 11.9m | 13.5m | |
Total Assets | 13.9m | 12.4m | 18.3m | 19.3m |
Accounts Payable | 1.2m | 1.4m | 1.0m | 835.0k |
Short-term debt | 1.0m | 1.1m | 3.1m | 969.0k |
Current Liabilities | 2.7m | 2.9m | 4.4m | 2.0m |
Long-term debt | 731.0k | |||
Non-Current Liabilities | 7.0k | 850.0k | ||
Total Debt | 1.0m | 1.1m | 3.1m | 1.7m |
Total Liabilities | 2.7m | 2.9m | 4.4m | 2.9m |
Common Stock | 2.8m | 2.8m | 2.8m | 2.8m |
Additional Paid-in Capital | 26.0m | 26.9m | 26.9m | 30.9m |
Retained Earnings | (20.9m) | (22.7m) | (17.2m) | (18.7m) |
Total Equity | 11.2m | 9.5m | 13.8m | 16.4m |
GBP | H1, 2019 | H1, 2020 | H1, 2021 |
---|---|---|---|
Cash | 27.0k | 139.0k | 435.0k |
Accounts Receivable | 2.4m | 795.0k | 543.0k |
Current Assets | 2.5m | 990.0k | 981.0k |
PP&E | 62.0k | 278.0k | 13.5m |
Total Assets | 12.4m | 11.4m | 20.6m |
Accounts Payable | 1.7m | 1.3m | 2.5m |
Short-term debt | 1.1m | 1.1m | 648.0k |
Current Liabilities | 2.7m | 2.4m | 3.1m |
Non-Current Liabilities | 786.0k | ||
Total Debt | 1.1m | 1.1m | 648.0k |
Total Liabilities | 2.7m | 2.4m | 3.9m |
Common Stock | 2.8m | 2.8m | 2.8m |
Additional Paid-in Capital | 26.5m | 26.9m | 28.3m |
Retained Earnings | (21.2m) | (22.2m) | (17.4m) |
Total Equity | 9.6m | 9.1m | 16.7m |
GBP | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 |
---|---|---|---|---|
Net Income | 78.0k | (1.7m) | 5.2m | (1.7m) |
Depreciation and Amortization | 16.0k | |||
Accounts Receivable | 95.0k | (74.0k) | (24.0k) | (281.0k) |
Accounts Payable | 210.0k | 96.0k | 322.0k | 143.0k |
Cash From Operating Activities | (886.0k) | (993.0k) | (660.0k) | (1.7m) |
Cash From Investing Activities | 4.5m | (1.5m) | 845.0k | (149.0k) |
Long-term Borrowings | (2.4m) | 334.0k | (72.0k) | 495.0k |
Cash From Financing Activities | (2.4m) | 251.0k | (202.0k) | 2.2m |
Net Change in Cash | 1.4m | (2.2m) | (11.0k) | 404.0k |
GBP | H1, 2019 | H1, 2020 | H1, 2021 |
---|---|---|---|
Net Income | (283.0k) | 337.0k | (430.0k) |
Depreciation and Amortization | 4.0k | ||
Accounts Receivable | (232.0k) | (19.0k) | (8.0k) |
Accounts Payable | 118.0k | (8.0k) | (294.0k) |
Cash From Operating Activities | (784.0k) | (441.0k) | (874.0k) |
Cash From Investing Activities | (1.4m) | 620.0k | (135.0k) |
Long-term Borrowings | 35.0k | (83.0k) | 495.0k |
Cash From Financing Activities | (48.0k) | (109.0k) | 1.4m |
Net Change in Cash | (2.2m) | 75.0k | 382.0k |
GBP | FY, 2018 |
---|