BDRX
Biodexa Pharmaceuticals Plc
Company overview
- Market capitalization
- —
- Employees
- 11
- Latest publication
- 2026-09-29
About Biodexa Pharmaceuticals Plc
Biodexa Pharmaceuticals Plc, a clinical stage biopharmaceutical company, focuses on developing a pipeline of products for the treatment of familial adenomatous polyposis, non-muscle invasive bladder cancer, and Type 1 diabetes and rare/orphan brain cancer. Its lead product candidate, Tolimidone, is a selective activator of the lyn kinase enzyme, currently under Phase II studies for the treatment of Type 1 diabetes. The company is also developing MTX110, which is currently in Phase I studies for the treatment of recurrent glioblastoma, diffuse midline glioma, and medulloblastoma; and MTX240, for the treatment of gastrointestinal stromal tumors. In addition, the company offers drug delivery platforms, such as Q-Sphera, a polymer microsphere microtechnology used for sustained release therapeutics; MidaSolve, nanotechnology used to dissolve insoluble drugs so that they can be administered in liquid form directly and locally into tumours; and MidaCore, a gold nanoparticle used for targeting sites of disease. It has collaboration agreements with Janssen and Melior. The company was formerly known as Midatech Pharma plc and changed its name to Biodexa Pharmaceuticals Plc in March 2023. Biodexa Pharmaceuticals Plc was founded in 2000 and is headquartered in Cardiff, the United Kingdom.
Financial statements
Income Quarterly
| Metric | Q4 20252025-12-31 · GBP | Q2 20252025-06-30 · GBP | Q1 20252025-03-31 · GBP | Q4 20242024-12-31 · GBP | Q2 20242024-06-30 · GBP | Q1 20242024-03-31 · GBP | Q4 20162016-12-31 · USD | Q2 20162016-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Cost Of Revenue | 48,697GBP | 1,665,000GBP | 3,248,000GBP | 3,248,000GBP | 2,189,000GBP | 1,094,500GBP | 7,306,500USD | 180,000USD |
| Gross Profit | -48,697GBP | -1,665,000GBP | -3,248,000GBP | -3,248,000GBP | -2,189,000GBP | -1,094,500GBP | -10,920,500USD | 2,771,000USD |
| Research Development | 2,281,844GBP | 1,665,000GBP | 3,248,000GBP | 3,248,000GBP | 2,189,000GBP | 1,094,500GBP | 2,808,000USD | 2,048,000USD |
| Selling General Administrative | 2,458,000GBP | 2,378,000GBP | 1,759,000GBP | 1,759,000GBP | 2,034,000GBP | 1,016,999GBP | 2,727,000USD | 6,821,000USD |
| Total Operating Expenses | 4,675,992GBP | 2,351,000GBP | 1,728,000GBP | 1,728,000GBP | 2,034,000GBP | 1,017,000GBP | 22,315,500USD | 13,106,000USD |
| Operating Income | -4,724,690GBP | -4,016,000GBP | -4,976,000GBP | -4,976,000GBP | -4,223,000GBP | -2,111,500GBP | 5,102,000USD | -10,335,000USD |
| Interest Expense | 20,870GBP | 100,000GBP | 37,000GBP | 37,000GBP | 49,000GBP | — | — | — |
| Income Before Tax | -2,502,475GBP | -3,971,000GBP | -2,546,000GBP | -2,546,000GBP | -3,433,000GBP | -1,716,500GBP | 11,058,000USD | -9,570,000USD |
| Income Tax Expense | 59,629GBP | 165,000GBP | -125,000GBP | -125,000GBP | -125,000GBP | 62,500GBP | 3,035,500USD | -1,365,000USD |
| Net Income | -2,562,106GBP | -3,806,000GBP | -2,421,000GBP | -2,421,000GBP | -3,308,000GBP | -1,654,000GBP | 8,022,500USD | -8,205,000USD |
| Ebit | -4,724,690GBP | -4,016,000GBP | -4,976,000GBP | -4,976,000GBP | -3,384,000GBP | -2,111,500GBP | 5,102,000USD | -10,335,000USD |
| Ebitda | -4,675,993GBP | -3,945,000GBP | -4,927,000GBP | -4,927,000GBP | -3,248,000GBP | -2,077,500GBP | 6,201,500USD | -8,183,998USD |
| Depreciation And Amortization | 48,697GBP | 71,000GBP | 49,000GBP | 49,000GBP | 136,000GBP | 34,000GBP | 1,099,500USD | 2,151,002USD |
| Total Other Income Expense Net | 2,222,214GBP | 45,000GBP | 2,430,000GBP | 2,430,000GBP | 790,000GBP | 395,000GBP | 5,956,000USD | 765,000USD |
| Unclassified Operating Expenses | — | -1,692,000GBP | -3,279,000GBP | -3,279,000GBP | -2,189,000GBP | -1,094,499GBP | 8,407,000USD | — |
| Total Revenue | — | — | — | — | — | — | -3,614,000USD | 2,951,000USD |
| Selling And Marketing Expenses | — | — | — | — | — | — | 8,373,500USD | 4,237,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · GBP | FY 20242024-12-31 · GBP | FY 20152015-12-31 · USD | FY 20142014-12-31 · USD | FY 20132013-12-31 · USD | FY 20122012-12-31 · USD |
|---|---|---|---|---|---|---|
| Total Revenue | 0GBP | 0GBP | 1,375,000USD | 157,000USD | 147,000USD | — |
| Cost Of Revenue | 184,857GBP | 5,437,000GBP | 70,000USD | — | — | — |
| Gross Profit | -184,857GBP | -5,437,000GBP | 1,305,000USD | 157,000USD | 147,000USD | — |
| Research Development | 3,730,417GBP | 5,437,000GBP | 8,710,000USD | 5,439,000USD | 2,840,000USD | 1,651,000USD |
| Selling General Administrative | 4,836,000GBP | 3,793,000GBP | 2,082,000USD | 4,233,000USD | 1,806,000USD | 2,357,000USD |
| Total Operating Expenses | 8,083,876GBP | 3,762,000GBP | 12,585,000USD | 9,844,000USD | 4,646,000USD | 4,008,000USD |
| Operating Income | -8,268,734GBP | -9,199,000GBP | -10,092,000USD | -7,715,000USD | -4,499,000USD | -4,008,000USD |
| Interest Income | 89,000GBP | 167,000GBP | — | — | — | — |
| Interest Expense | 68,465GBP | 21,442GBP | — | 161,000USD | 248,000USD | — |
| Net Interest Income | -140,000GBP | 2,000GBP | — | — | — | — |
| Income Before Tax | -6,346,795GBP | -5,979,000GBP | -11,232,000USD | -9,840,000USD | -4,883,000USD | -4,565,000USD |
| Income Tax Expense | -102,698GBP | -250,000GBP | -1,133,000USD | -1,018,000USD | -799,000USD | -571,000USD |
| Tax Provision | -105,000GBP | -250,000GBP | — | — | — | — |
| Net Income | -6,244,097GBP | -5,729,000GBP | -10,099,000USD | -8,822,000USD | -4,084,000USD | -3,994,000USD |
| Net Income From Continuing Ops | -6,384,000GBP | -5,729,000GBP | — | — | — | — |
| Ebit | -8,268,733GBP | -9,199,000GBP | -11,226,000USD | -9,678,000USD | -4,499,000USD | -4,008,000USD |
| Ebitda | -8,083,876GBP | -9,082,000GBP | -10,490,000USD | -9,357,000USD | -4,253,000USD | -3,814,000USD |
| Depreciation And Amortization | 184,857GBP | 117,000GBP | 736,000USD | 321,000USD | 246,000USD | 194,000USD |
| Reconciled Depreciation | 189,000GBP | 254,000GBP | — | — | — | — |
| Total Other Income Expense Net | 1,921,938GBP | 3,220,000GBP | 1,686,000USD | -153,000USD | -384,000USD | -557,000USD |
| Unclassified Operating Expenses | — | -5,468,000GBP | 1,188,000USD | — | — | — |
| Selling And Marketing Expenses | — | — | 605,000USD | — | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q4 20252025-12-31 · GBP | Q2 20252025-06-30 · GBP | Q1 20252025-03-31 · GBP | Q4 20242024-12-31 · GBP | Q2 20242024-06-30 · GBP | Q1 20242024-03-31 · GBP | Q4 20232023-12-31 · GBP | Q3 20232023-09-30 · GBP |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 18,179,000GBP | 14,824,000GBP | 14,780,000GBP | 14,780,000GBP | 13,968,000GBP | 13,968,000GBP | 10,542,000GBP | 10,542,000GBP |
| Total Liabilities | 6,774,000GBP | — | — | — | — | — | — | — |
| Total Equity Including Noncontrolling Interest | 11,405,000GBP | — | — | — | — | — | — | — |
| Intangible Assets | — | 5,645,000GBP | 5,646,000GBP | 5,646,000GBP | 6,008,000GBP | 6,008,000GBP | 2,941,000GBP | 2,941,000GBP |
| Other Current Assets | — | 462,000GBP | 6,426,000GBP | 6,426,000GBP | 547,000GBP | 547,000GBP | 355,000GBP | 1,059,000GBP |
| Total Liab | — | 3,388,000GBP | 6,458,000GBP | 6,458,000GBP | 5,241,000GBP | 5,241,000GBP | 5,864,000GBP | 5,864,000GBP |
| Total Stockholder Equity | — | 11,436,000GBP | 8,322,000GBP | 8,322,000GBP | 8,727,000GBP | 8,727,000GBP | 4,678,000GBP | 4,678,000GBP |
| Other Current Liab | — | 564,000GBP | 2,200,000GBP | 2,200,000GBP | 1,618,000GBP | 1,618,000GBP | 4,098,000GBP | 5,086,000GBP |
| Common Stock | — | 61,561GBP | 6,686,000GBP | 6,686,000GBP | 3,626,113GBP | 3,626,000GBP | 1,189,580GBP | 1,190,000GBP |
| Capital Stock | — | 61,952GBP | — | 6,686,000GBP | 3,626,113GBP | — | 1,189,580GBP | — |
| Retained Earnings | — | -154,133,000GBP | -150,424,000GBP | -150,424,000GBP | -147,881,000GBP | -147,881,000GBP | -144,767,000GBP | -144,767,000GBP |
| Cash | — | 4,035,999GBP | 1,669,000GBP | 1,669,000GBP | 5,055,000GBP | 5,055,000GBP | 5,971,000GBP | 5,971,000GBP |
| Cash And Short Term Investments | — | 4,035,999GBP | 1,669,000GBP | 1,669,000GBP | 5,055,000GBP | 5,055,000GBP | 5,971,000GBP | 5,971,000GBP |
| Total Current Assets | — | 8,992,000GBP | 8,810,000GBP | 8,810,000GBP | 7,524,000GBP | 7,524,000GBP | 7,030,000GBP | 7,030,000GBP |
| Total Current Liabilities | — | 2,479,000GBP | 5,034,000GBP | 5,034,000GBP | 3,481,000GBP | 3,481,000GBP | 5,569,000GBP | 5,569,000GBP |
| Net Debt | — | -3,534,999GBP | -942,000GBP | -942,000GBP | -4,673,000GBP | -5,055,000GBP | -5,507,000GBP | -5,676,000GBP |
| Short Term Debt | — | 501,000GBP | 609,000GBP | 609,000GBP | 348,000GBP | 174,000GBP | 169,000GBP | 169,000GBP |
| Short Long Term Debt | — | 501,000GBP | — | — | 174,000GBP | — | — | — |
| Short Long Term Debt Total | — | 501,000GBP | 727,000GBP | 727,000GBP | 382,000GBP | — | 464,000GBP | 295,000GBP |
| Net Receivables | — | 4,494,000GBP | 715,000GBP | 715,000GBP | 1,922,000GBP | 1,922,000GBP | 704,000GBP | — |
| Accounts Payable | — | 1,414,000GBP | 707,000GBP | 707,000GBP | 1,689,000GBP | 1,689,000GBP | 314,000GBP | 314,000GBP |
| Property Plant Equipment Net | — | 187,000GBP | 324,000GBP | 324,000GBP | 436,000GBP | 436,000GBP | 571,000GBP | 571,000GBP |
| Accumulated Other Comprehensive Income | — | 67,773,439GBP | 53,003,000GBP | 53,003,000GBP | 61,740,000GBP | 61,739,999GBP | 53,003,000GBP | 61,522,999GBP |
| Common Stock Shares Outstanding | — | 10,106shares | 2,674shares | 61,952shares | 1,312shares | 328,080shares | 475shares | 1,331,270shares |
| Non Current Assets Total | — | 5,832,000GBP | 5,970,000GBP | 5,970,000GBP | 6,444,000GBP | 6,444,000GBP | 3,512,000GBP | 3,512,000GBP |
| Non Current Liabilities Total | — | 909,000GBP | 1,424,000GBP | 1,424,000GBP | 1,760,000GBP | 1,760,000GBP | 295,000GBP | 295,000GBP |
| Non Current Liabilities Other | — | 909,000GBP | — | 1,306,000GBP | 1,551,467GBP | — | — | — |
| Net Working Capital | — | 6,513,000GBP | — | 3,776,000GBP | 4,043,000GBP | — | 1,461,000GBP | — |
| Unclassified Equity | — | 97,672,048GBP | 99,057,000GBP | 92,371,000GBP | 87,615,774GBP | 91,242,001GBP | 94,062,840GBP | 86,732,001GBP |
| Current Deferred Revenue | — | — | 1,468,000GBP | 1,468,000GBP | — | — | 926,000GBP | — |
| Unclassified Non Current Liabilities | — | — | 1,424,000GBP | — | — | 1,760,000GBP | — | — |
| Good Will | — | — | — | 0GBP | 0GBP | — | 0GBP | — |
| Property Plant Equipment Gross | — | — | — | 1,542,000GBP | — | — | 2,298,000GBP | — |
| Long Term Debt | — | — | — | — | 208,000GBP | — | — | — |
| Inventory | — | — | — | — | — | — | -704,000GBP | — |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · GBP | FY 20242024-12-31 · GBP | FY 20232023-12-31 · GBP | FY 20222022-12-31 · GBP | FY 20212021-12-31 · GBP | FY 20202020-12-31 · GBP | FY 20192019-12-31 · GBP | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 18,179,000GBP | 14,780,000GBP | 10,542,000GBP | 5,525,000GBP | 12,913,000GBP | 9,817,000GBP | 30,895,000GBP | 20,444,000USD |
| Total Liabilities | 6,774,000GBP | — | — | — | — | — | — | — |
| Total Equity Including Noncontrolling Interest | 11,405,000GBP | — | — | — | — | — | — | — |
| Intangible Assets | — | 5,646,000GBP | 2,941,000GBP | 6,000GBP | — | — | 10,088,000GBP | 10,083,000USD |
| Other Current Assets | — | 6,426,000GBP | 1,059,000GBP | 1,523,000GBP | 1,671,000GBP | 1,634,000GBP | 998,000GBP | 3,186,000USD |
| Total Liab | — | 6,458,000GBP | 5,864,000GBP | 2,363,000GBP | 2,460,531GBP | 3,099,000GBP | 11,337,000GBP | 3,520,000USD |
| Total Stockholder Equity | — | 8,322,000GBP | 4,678,000GBP | 3,162,000GBP | 10,452,469GBP | 6,718,000GBP | 19,558,000GBP | 16,924,000USD |
| Other Current Liab | — | 2,200,000GBP | 5,024,000GBP | 1,126,000GBP | 1,154,000GBP | 2,353,000GBP | 4,444,000GBP | 1,817,000USD |
| Common Stock | — | 6,686,000GBP | 1,190,000GBP | 108,343GBP | 98,468GBP | 63,000GBP | 23,000GBP | 3,000USD |
| Capital Stock | — | 6,686,000GBP | 1,189,580GBP | 1,108,000GBP | 98,468GBP | 63,000GBP | 23,000GBP | — |
| Retained Earnings | — | -150,424,000GBP | -144,767,000GBP | -135,336,000GBP | -127,803,000GBP | -122,432,000GBP | -99,839,000GBP | -89,720,000USD |
| Good Will | — | 0GBP | 0GBP | 0GBP | 0GBP | 0GBP | 2,291,000GBP | 2,291,000USD |
| Cash | — | 1,669,000GBP | 5,971,000GBP | 2,836,000GBP | 10,057,000GBP | 7,546,000GBP | 10,928,000GBP | 2,343,000USD |
| Cash And Short Term Investments | — | 1,669,000GBP | 5,971,000GBP | 2,836,000GBP | 10,057,000GBP | 7,546,000GBP | 10,928,000GBP | 2,343,000USD |
| Total Current Assets | — | 8,810,000GBP | 7,030,000GBP | 4,688,000GBP | 11,761,000GBP | 9,275,000GBP | 13,737,000GBP | 5,618,000USD |
| Total Current Liabilities | — | 5,034,000GBP | 5,569,000GBP | 1,900,000GBP | 1,841,000GBP | 2,989,000GBP | 5,667,000GBP | 2,471,000USD |
| Current Deferred Revenue | — | 1,468,000GBP | 926,000GBP | 197,000GBP | — | 68,000GBP | — | — |
| Net Debt | — | -942,000GBP | -5,507,000GBP | -2,212,000GBP | -9,291,000GBP | -7,286,000GBP | -4,846,000GBP | -1,091,000USD |
| Short Term Debt | — | 609,000GBP | 169,000GBP | 161,000GBP | 146,000GBP | 200,000GBP | 412,000GBP | 368,000USD |
| Short Long Term Debt Total | — | 727,000GBP | 464,000GBP | 624,000GBP | 766,000GBP | 260,000GBP | 6,082,000GBP | 1,252,000USD |
| Net Receivables | — | 715,000GBP | 704,000GBP | 329,000GBP | 33,000GBP | 95,000GBP | 1,811,000GBP | 89,000USD |
| Accounts Payable | — | 707,000GBP | 314,000GBP | 339,000GBP | 485,000GBP | 337,000GBP | 725,000GBP | 286,000USD |
| Property Plant Equipment Net | — | 324,000GBP | 571,000GBP | 831,000GBP | 1,152,000GBP | 542,000GBP | 2,154,000GBP | 1,983,000USD |
| Property Plant Equipment Gross | — | 1,542,000GBP | 2,298,000GBP | 2,462,000GBP | 2,793,000GBP | 2,143,000GBP | 7,551,000GBP | — |
| Accumulated Other Comprehensive Income | — | 53,003,000GBP | 61,523,000GBP | 53,003,000GBP | 53,003,000GBP | 54,723,000GBP | 53,495,000GBP | 53,702,000USD |
| Common Stock Shares Outstanding | — | 1,981shares | 126shares | 1shares | 1shares | 4shares | 1shares | — |
| Non Current Assets Total | — | 5,970,000GBP | 3,512,000GBP | 837,000GBP | 1,152,000GBP | 542,000GBP | 17,158,000GBP | 14,826,000USD |
| Non Current Liabilities Total | — | 1,424,000GBP | 295,000GBP | 463,000GBP | 619,531GBP | 110,000GBP | 5,670,000GBP | 1,049,000USD |
| Non Current Liabilities Other | — | 1,306,000GBP | — | -344GBP | -469GBP | -75GBP | -496GBP | — |
| Net Working Capital | — | 3,776,000GBP | 1,461,000GBP | 2,788,000GBP | 9,920,000GBP | 6,286,000GBP | 8,070,000GBP | — |
| Unclassified Equity | — | 92,371,000GBP | 85,542,420GBP | 84,278,657GBP | 85,055,533GBP | 74,301,000GBP | 65,856,000GBP | 52,939,000USD |
| Inventory | — | — | -704,000GBP | 1GBP | 1GBP | -1,376,000GBP | 1GBP | — |
| Short Long Term Debt | — | — | — | 0GBP | 0GBP | 107,000GBP | 179,000GBP | — |
| Non Currrent Assets Other | — | — | — | -837,000GBP | -1,152,000GBP | -542,000GBP | 2,625,000GBP | 469,000USD |
| Long Term Debt | — | — | — | — | 0GBP | 0GBP | 4,758,000GBP | — |
| Net Tangible Assets | — | — | — | — | 10,452,000GBP | 6,718,000GBP | 7,179,000GBP | — |
| Other Liab | — | — | — | — | — | 50,000GBP | — | — |
| Other Assets | — | — | — | — | — | — | 2,625,000GBP | 469,000USD |
| Unclassified Non Current Assets | — | — | — | — | — | — | -2,625,000GBP | — |
| Unclassified Non Current Liabilities | — | — | — | — | — | — | — | 1,049,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q4 20252025-12-31 · GBP | Q2 20252025-06-30 · GBP | Q1 20252025-03-31 · GBP | Q4 20242024-12-31 · GBP | Q2 20242024-06-30 · GBP | Q1 20242024-03-31 · GBP | Q4 20232023-12-31 · GBP | Q3 20232023-09-30 · GBP |
|---|---|---|---|---|---|---|---|---|
| Net Income | -2,562,106GBP | -3,806,000GBP | -2,421,000GBP | -2,421,000GBP | -3,308,000GBP | -1,654,000GBP | -3,511,000GBP | -1,755,500GBP |
| Depreciation | 48,697GBP | 140,000GBP | 118,000GBP | 118,000GBP | 136,000GBP | 68,000GBP | 140,000GBP | 70,000GBP |
| Other Non Cash Items | -1,558,830GBP | -1,782,000GBP | -2,848,029GBP | -2,596,000GBP | -487,000GBP | -243,500GBP | 151,000GBP | 75,500GBP |
| Change To Account Receivables | 642,851GBP | 2,047,000GBP | -4,677,000GBP | -4,677,000GBP | -1,298,000GBP | -649,000GBP | 262,000GBP | 131,000GBP |
| Change In Working Capital | 1,746,801GBP | 2,047,000GBP | -2,438,000GBP | -2,438,000GBP | -1,298,000GBP | -649,000GBP | 262,000GBP | 131,000GBP |
| Total Cash From Operating Activities | -2,325,438GBP | -3,304,000GBP | -7,706,029GBP | -7,454,000GBP | -4,807,000GBP | -2,403,500GBP | -2,945,000GBP | -1,472,500GBP |
| Capital Expenditures | -61GBP | -2,000GBP | -774,000GBP | -774,000GBP | -4GBP | 0GBP | -22,000GBP | -11,000GBP |
| Free Cash Flow | -2,325,498GBP | -3,305,999GBP | -8,228,000GBP | -8,228,000GBP | -4,807,000GBP | -2,403,500GBP | -2,967,000GBP | -1,483,500GBP |
| Total Cashflows From Investing Activities | -308,930GBP | -353,479GBP | 62,738GBP | 156,000GBP | -754,000GBP | — | -285,000GBP | — |
| Total Cash From Financing Activities | 7,179,151GBP | 5,689,708GBP | 4,131,690GBP | 3,912,000GBP | 4,645,000GBP | 2,322,500GBP | 3,974,000GBP | 1,987,000GBP |
| Change In Cash | 4,414,311GBP | 4,035,999GBP | -3,435,903GBP | -5,055,000GBP | 5,055,000GBP | -458,000GBP | 372,000GBP | 372,000GBP |
| Begin Period Cash Flow | 4,104,688GBP | 1,669,000GBP | 5,106,205GBP | -458,000GBP | — | 372,000GBP | 5,227,000GBP | 1,195,500GBP |
| End Period Cash Flow | 8,518,999GBP | 4,035,999GBP | 1,669,000GBP | 1,669,000GBP | 5,055,000GBP | -458,000GBP | 372,000GBP | 372,000GBP |
| Other Cashflows From Financing Activities | -22,180GBP | -123,326GBP | -4,425,309GBP | -4,645,000GBP | 3,830GBP | 2,322,500GBP | 3,974,000GBP | 1,987,000GBP |
| Unclassified Financing Cash Flow | 7,201,331GBP | 5,813,034GBP | 8,556,999GBP | 8,557,000GBP | 4,641,170GBP | — | — | — |
| Stock Based Compensation | — | 97,000GBP | 133,000GBP | 133,000GBP | 150,000GBP | 75,000GBP | 13,000GBP | 6,500GBP |
| Other Cashflows From Investing Activities | — | -351,479GBP | 71,738GBP | 165,000GBP | 97,310GBP | -377,000GBP | -263,000GBP | -131,500GBP |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · GBP | FY 20242024-12-31 · GBP | FY 20232023-12-31 · GBP | FY 20222022-12-31 · GBP | FY 20212021-12-31 · GBP | FY 20202020-12-31 · GBP | FY 20192019-12-31 · GBP | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Stock Based Compensation | 170,000GBP | 283,000GBP | 28,000GBP | 123,000GBP | 89,000GBP | -404,000GBP | -34,000GBP | — |
| Operating Cash Flow | -5,591,000GBP | — | — | — | — | — | — | — |
| Capital Expenditures | -2,000GBP | -774,000GBP | -263,000GBP | -62,000GBP | -320,000GBP | -209,000GBP | -319,000GBP | -244,000USD |
| Unclassified Investing Cash Flow | -581,000GBP | 1,363,000GBP | — | — | — | — | — | — |
| Investing Cash Flow | -583,000GBP | — | — | — | — | — | — | — |
| Financing Cash Flow | 13,039,000GBP | — | — | — | — | — | — | — |
| Net Income | — | -5,729,000GBP | -7,079,000GBP | -7,656,000GBP | -5,460,000GBP | -22,189,000GBP | -10,085,000GBP | -15,030,000USD |
| Depreciation | — | 254,000GBP | 283,000GBP | 343,000GBP | 403,000GBP | 1,217,000GBP | 1,285,000GBP | 1,111,000USD |
| Other Non Cash Items | — | -3,083,000GBP | 397,000GBP | 454,000GBP | -892,000GBP | 430,000GBP | 2,332,000GBP | -1,073,000USD |
| Change To Account Receivables | — | -5,975,000GBP | 365,000GBP | 7,000GBP | -487,000GBP | 493,000GBP | 725,000GBP | 1,030,000USD |
| Change In Working Capital | — | -3,736,000GBP | -49,000GBP | 520,000GBP | -617,000GBP | -1,558,000GBP | 1,798,000GBP | 1,542,000USD |
| Total Cash From Operating Activities | — | -12,261,000GBP | -6,826,000GBP | -7,048,000GBP | -6,008,000GBP | -9,301,000GBP | -6,489,000GBP | -13,450,000USD |
| Free Cash Flow | — | -13,035,000GBP | -7,089,000GBP | -7,110,000GBP | -6,328,000GBP | -9,510,000GBP | -6,808,000GBP | -13,694,000USD |
| Investments | — | -598,000GBP | -265,000GBP | -220,000GBP | -278,000GBP | 2,574,000GBP | -3,807,000GBP | — |
| Total Cashflows From Investing Activities | — | -598,000GBP | -265,000GBP | -220,000GBP | -278,000GBP | 2,574,000GBP | -3,807,000GBP | 9,042,000USD |
| Net Borrowings | — | 245,000GBP | -188,000GBP | -178,000GBP | -215,000GBP | -6,395,000GBP | 3,516,000GBP | — |
| Total Cash From Financing Activities | — | 8,557,000GBP | 10,226,000GBP | 47,000GBP | 8,805,000GBP | 3,084,000GBP | 18,733,000GBP | -6,472,000USD |
| Dividends Paid | — | 0GBP | 0GBP | 0GBP | 0GBP | 0GBP | 0GBP | — |
| Issuance Of Capital Stock | — | 8,312,000GBP | 10,427,000GBP | 243,000GBP | 9,035,000GBP | 9,742,000GBP | 14,108,000GBP | — |
| Change In Cash | — | -4,302,000GBP | 3,135,000GBP | -7,221,000GBP | 2,511,000GBP | -3,382,000GBP | 8,585,000GBP | -10,861,000USD |
| Begin Period Cash Flow | — | 5,971,000GBP | 2,836,000GBP | 10,057,000GBP | 7,546,000GBP | 10,928,000GBP | 2,343,000GBP | 13,204,000USD |
| End Period Cash Flow | — | 1,669,000GBP | 5,971,000GBP | 2,836,000GBP | 10,057,000GBP | 7,546,000GBP | 10,928,000GBP | 2,343,000USD |
| Other Cashflows From Investing Activities | — | -589,000GBP | -239,000GBP | -158,000GBP | 42,000GBP | 144,000GBP | 8,000GBP | 9,286,000USD |
| Other Cashflows From Financing Activities | — | -237,673GBP | -13,000GBP | -18,000GBP | -15,000GBP | -476,000GBP | 766,000GBP | -587,000USD |
| Change To Liabilities | — | — | — | — | -130,000GBP | -2,004,000GBP | 1,141,000GBP | — |
| Change To Inventory | — | — | — | — | — | 0GBP | 0GBP | 347,000USD |
| Unclassified Operating Cash Flow | — | — | — | — | — | 13,203,000GBP | -1,785,000GBP | — |
| Unclassified Financing Cash Flow | — | — | — | — | — | — | — | -5,885,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
No revenue breakdown is currently published for this company.
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.