Income Statement
(Currency in GBX)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
-1.895M |
-1.097M |
-2.423M |
-1.864M |
-2.663M |
Minority
Interest
|
0M |
-0.014M |
-0.121M |
-0.03M |
-0.244M |
Net
Income
|
-1.873M |
-0.974M |
-2.324M |
-2.127M |
-3.204M |
Selling
General
Administrative
|
1.662M |
1.502M |
1.972M |
0.469M |
0.583M |
Gross
Profit
|
-0.253M |
-0.502M |
-0.299M |
- |
- |
Reconciled
Depreciation
|
0.196M |
0.307M |
0.165M |
0.071M |
0.006M |
Ebit
|
-1.915M |
-2.004M |
-2.271M |
-1.691M |
-1.92M |
Ebitda
|
-1.534M |
-1.714M |
-2.106M |
-1.534M |
-1.831M |
Depreciation
And
Amortization
|
0.381M |
0.289M |
0.165M |
0.157M |
0.089M |
Operating
Income
|
-1.915M |
-2.004M |
-2.271M |
-1.691M |
-1.92M |
Other
Operating
Expenses
|
2.115M |
2.111M |
2.292M |
1.605M |
1.706M |
Interest
Expense
|
0.039M |
0.042M |
0.152M |
0.204M |
0.02M |
Tax
Provision
|
-0.022M |
-0.123M |
-0.098M |
0M |
0M |
Interest
Income
|
0.002M |
0M |
0M |
0M |
0.119M |
Net
Interest
Income
|
-0.072M |
-0.06M |
-0.152M |
-0.204M |
-0.021M |
Income
Tax
Expense
|
-0.022M |
-0.123M |
-0.098M |
0.263M |
0.54M |
Total
Revenue
|
0.417M |
0.108M |
0.022M |
0M |
0M |
Total
Operating
Expenses
|
1.445M |
1.502M |
1.972M |
1.605M |
1.706M |
Cost
Of
Revenue
|
0.671M |
0.609M |
0.32M |
- |
- |
Total
Other
Income
Expense
Net
|
0.02M |
0.906M |
-0.152M |
-0.174M |
-0.744M |
Net
Income
From
Continuing
Ops
|
-1.873M |
-0.974M |
-2.324M |
-1.864M |
-2.663M |
Net
Income
Applicable
To
Common
Shares
|
-1.873M |
-0.988M |
-2.231M |
-1.868M |
-2.397M |
Balance Sheet
(Currency in GBX)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Total
Assets
|
2.274M |
2.719M |
3.589M |
1.487M |
1.639M |
Intangible
Assets
|
- |
- |
- |
- |
- |
Other
Current
Assets
|
0.02M |
0.392M |
0M |
0.437M |
0.431M |
Total
Liab
|
0.63M |
0.849M |
0.85M |
1.852M |
1.752M |
Total
Stockholder
Equity
|
1.751M |
1.978M |
2.86M |
-0.335M |
0.131M |
Other
Current
Liab
|
0.227M |
0.179M |
0.384M |
0.595M |
0.377M |
Common
Stock
|
0.177M |
0.137M |
0.136M |
0.092M |
0.081M |
Capital
Stock
|
0.177M |
0.137M |
0.136M |
0.092M |
0.081M |
Retained
Earnings
|
-10.971M |
-9.098M |
-8.11M |
-5.879M |
-3.818M |
Good
Will
|
- |
- |
- |
- |
0M |
Other
Assets
|
0.557M |
- |
- |
- |
- |
Cash
|
0.843M |
0.238M |
1.712M |
0.107M |
0.684M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
0.63M |
0.481M |
0.701M |
1.665M |
0.582M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
-0.503M |
0.2M |
-1.447M |
0.785M |
0.529M |
Short
Term
Debt
|
0.34M |
0.07M |
0.116M |
0.706M |
0.043M |
Short
Long
Term
Debt
|
0.31M |
0M |
0.07M |
0.668M |
0.043M |
Short
Long
Term
Debt
Total
|
0.34M |
0.438M |
0.265M |
0.892M |
1.213M |
Other
Stockholder
Equity
|
12.545M |
10.939M |
10.833M |
5.452M |
3.875M |
Property
Plant
Equipment
|
0.244M |
0.442M |
0.794M |
0.883M |
0.499M |
Total
Current
Assets
|
1.473M |
1.287M |
2.772M |
0.579M |
1.115M |
Long
Term
Investments
|
- |
- |
- |
- |
0.025M |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
0.051M |
0.188M |
0.424M |
0.336M |
0.408M |
Long
Term
Debt
|
0M |
0.277M |
- |
0M |
1.17M |
Inventory
|
0.535M |
0.657M |
0.636M |
0.035M |
0M |
Accounts
Payable
|
0.063M |
0.232M |
0.201M |
0.365M |
0.161M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
-0.28M |
-0.104M |
-0.007M |
Non
Currrent
Assets
Other
|
0.557M |
0.99M |
0.023M |
0.024M |
0.025M |
Non
Current
Assets
Total
|
0.801M |
1.432M |
0.817M |
0.907M |
0.524M |
Capital
Lease
Obligations
|
0.03M |
0.16M |
0.195M |
0.224M |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in GBX)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
0.288M |
-0.005M |
-0.033M |
-0.156M |
-0.294M |
Total
Cashflows
From
Investing
Activities
|
0.288M |
-0.005M |
-0.033M |
-0.156M |
-0.294M |
Total
Cash
From
Financing
Activities
|
1.394M |
0.204M |
4.388M |
0.905M |
1.483M |
Net
Income
|
-1.895M |
-1.097M |
-2.423M |
-1.864M |
-2.663M |
Change
In
Cash
|
0.605M |
-1.474M |
1.605M |
-0.577M |
-0.507M |
Begin
Period
Cash
Flow
|
0.238M |
1.712M |
0.107M |
0.684M |
1.191M |
End
Period
Cash
Flow
|
0.843M |
0.238M |
1.712M |
0.107M |
0.684M |
Total
Cash
From
Operating
Activities
|
-1.079M |
-1.656M |
-2.752M |
-1.324M |
-1.705M |
Depreciation
|
0.196M |
0.307M |
0.165M |
0.071M |
0.006M |
Other
Cashflows
From
Investing
Activities
|
- |
-0M |
-0M |
-0M |
-0.157M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
0.122M |
-0.021M |
-0.601M |
-0.035M |
0M |
Sale
Purchase
Of
Stock
|
- |
- |
5.076M |
0.521M |
0.38M |
Other
Cashflows
From
Financing
Activities
|
-0.091M |
0.274M |
-0.233M |
0.383M |
1.165M |
Capital
Expenditures
|
0.02M |
0.007M |
0.033M |
0.156M |
0.137M |
Change
In
Working
Capital
|
0.236M |
-0.009M |
-0.724M |
0.252M |
0.121M |
Other
Non
Cash
Items
|
-0.007M |
0.06M |
0.152M |
0.204M |
0.823M |
Free
Cash
Flow
|
-1.099M |
-1.663M |
-2.786M |
-1.481M |
-1.842M |