Oxford
OBD.LOxford BioDynamics Plc Price (OBD.L)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
255,728,889
(73.3972)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Oxford BioDynamics PlcCurrency: GBp
| YEAR | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
350,000.00
+0% |
659,000.00
+88% |
702,000.00
+7% |
1,091,000.00
+55% |
1,183,000.00
+8% |
1,186,000.00
+0% |
907,000.00
-24% |
456,000.00
-50% |
341,000.00
-25% |
154,000.00
-55% |
510,000.00
+231% |
636,000.00
+25% |
|||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 320,000.00 | 457,000.00 | 294,000.00 | 516,000.00 | 407,000.00 | 693,000.00 | 468,000.00 | 622,000.00 | 898,000.00 | 38,000.00 | 244,000.00 | 347,000.00 | |||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
30,000.00
+0% |
202,000.00
+573% |
408,000.00
+102% |
575,000.00
+41% |
776,000.00
+35% |
493,000.00
-36% |
439,000.00
-11% |
-166,000.00
-138% |
-557,000.00
+236% |
116,000.00
-121% |
266,000.00
+129% |
289,000.00
+9% |
|||||||
| Gross Profit Ratio | (0.09%) | (0.31%) | (0.58%) | (0.53%) | (0.66%) | (0.42%) | (0.48%) | (-0.36%) | (-1.63%) | (0.75%) | (0.52%) | (0.45%) | |||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 320,000.00 | 0.00 | 294,000.00 | 516,000.00 | 407,000.00 | 693,000.00 | 468,000.00 | 622,000.00 | 898,000.00 | 526,000.00 | 758,000.00 | 809,000.00 | |||||||
| General and Administrative | 428,000.00 | 369,000.00 | 687,000.00 | 903,000.00 | 1,350,000.00 | 1,083,000.00 | 1,423,000.00 | 1,321,000.00 | 1,850,000.00 | 2,452,000.00 | 3,411,000.00 | 4,479,000.00 | |||||||
| Selling, General & Admin... | 428,000.00 | 369,000.00 | 687,000.00 | 903,000.00 | 1,350,000.00 | 1,083,000.00 | 1,423,000.00 | 1,321,000.00 | 1,850,000.00 | 2,452,000.00 | 3,411,000.00 | 4,479,000.00 | |||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||
| Depreciation and Amortiz... | 116,000.00 | 48,000.00 | 93,000.00 | 166,000.00 | 242,000.00 | 331,000.00 | 387,000.00 | 467,000.00 | 1,088,000.00 | 1,213,000.00 | 1,357,000.00 | 1,466,000.00 | |||||||
| Other Expenses | 371,000.00 | 598,000.00 | 670,000.00 | 1,037,000.00 | 1,532,000.00 | 2,012,000.00 | 2,739,000.00 | 3,464,000.00 | 5,105,000.00 | 5,739,000.00 | 6,265,000.00 | 7,895,000.00 | |||||||
| Total Operating Expenses | 1,119,000.00 | 967,000.00 | 1,651,000.00 | 2,456,000.00 | 3,289,000.00 | 3,095,000.00 | 4,162,000.00 | 4,785,000.00 | 6,955,000.00 | 8,717,000.00 | 10,434,000.00 | 13,183,000.00 | |||||||
| Cost and Exponses | 1,439,000.00 | 1,424,000.00 | 1,945,000.00 | 2,972,000.00 | 3,696,000.00 | 3,788,000.00 | 4,630,000.00 | 5,407,000.00 | 7,853,000.00 | 8,755,000.00 | 10,678,000.00 | 13,530,000.00 | |||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
-1,089,000.00
+0% |
-765,000.00
-30% |
-1,243,000.00
+62% |
-2,328,000.00
+87% |
-4,003,000.00
+72% |
-2,602,000.00
-35% |
-3,723,000.00
+43% |
-4,951,000.00
+33% |
-7,512,000.00
+52% |
-8,601,000.00
+14% |
-11,026,000.00
+28% |
-12,894,000.00
+17% |
|||||||
| Operating Income Ratio | (-3.11%) | (-1.16%) | (-1.77%) | (-2.13%) | (-3.38%) | (-2.19%) | (-4.10%) | (-10.86%) | (-22.03%) | (-55.85%) | (-21.62%) | (-20.27%) | |||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 63,000.00 | 39,000.00 | 38,000.00 | 71,000.00 | 88,000.00 | 179,000.00 | 337,000.00 | 121,000.00 | 31,000.00 | 134,000.00 | 72,000.00 | 112,000.00 | |||||||
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 117,000.00 | 0.00 | 0.00 | 80,000.00 | 148,000.00 | 195,000.00 | 213,000.00 | 225,000.00 | |||||||
| Total Other Income/Exp... | 34,000.00 | 29,000.00 | 238,000.00 | -32,001.00 | -1,267,000.00 | 179,000.00 | 337,000.00 | 41,000.00 | -117,000.00 | 1,034,000.00 | -385,000.00 | 938,000.00 | |||||||
| EBITDA | |||||||||||||||||||
| EBITDA | -939,000.00 | -688,000.00 | -1,277,000.00 | -1,907,999.00 | -3,789,000.00 | -2,092,000.00 | -2,999,000.00 | -4,424,000.00 | -6,427,000.00 | -6,159,000.00 | -9,841,000.00 | -10,265,000.00 | |||||||
| EBITDA ratio | (-2.68%) | (-1.04%) | (-1.30%) | (-1.34%) | (-1.85%) | (-1.76%) | (-3.31%) | (-9.57%) | (-18.75%) | (-47.10%) | (-19.30%) | (-16.14%) | |||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -1,055,000.00 | -736,000.00 | -1,005,000.00 | -2,074,000.00 | -4,032,000.00 | -2,423,000.00 | -3,386,000.00 | -4,910,000.00 | -7,629,000.00 | -7,567,000.00 | -11,411,000.00 | -11,956,000.00 | |||||||
| Income Before Tax Ratio | (-3.01%) | (-1.12%) | (-1.43%) | (-1.90%) | (-3.41%) | (-2.04%) | (-3.73%) | (-10.77%) | (-22.37%) | (-49.14%) | (-22.37%) | (-18.80%) | |||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 34,000.00 | 29,000.00 | 238,000.00 | -344,000.00 | -228,000.00 | -470,000.00 | -586,000.00 | -597,000.00 | -947,000.00 | -857,000.00 | -585,000.00 | -389,000.00 | |||||||
| Net Income | |||||||||||||||||||
| Net Income | -1,055,000.00
+0% |
-736,000.00
-30% |
-1,005,000.00
+37% |
-1,730,000.00
+72% |
-3,804,000.00
+120% |
-1,953,000.00
-49% |
-2,800,000.00
+43% |
-4,313,000.00
+54% |
-6,682,000.00
+55% |
-6,710,000.00
+0% |
-10,826,000.00
+61% |
-11,567,000.00
+7% |
|||||||
| Net Income Ratio | (-3.01%) | (-1.12%) | (-1.43%) | (-1.59%) | (-3.22%) | (-1.65%) | (-3.09%) | (-9.46%) | (-19.60%) | (-43.57%) | (-21.23%) | (-18.19%) | |||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.08 | -0.06 | -0.01 | -0.02 | -0.04 | -0.02 | -0.03 | -0.05 | -0.07 | -0.07 | -0.07 | -0.05 | |||||||
| Diluted EPS | -0.08 | -0.06 | -0.01 | -0.02 | -0.04 | -0.02 | -0.03 | -0.05 | -0.07 | -0.07 | -0.07 | -0.05 | |||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 12,658,228.00 | 12,658,228.00 | 86,098,228.00 | 81,600,000.00 | 85,272,526.00 | 87,728,207.00 | 92,558,317.00 | 92,559,771.00 | 92,559,771.00 | 99,702,257.00 | 147,481,566.00 | 255,728,889.00 | |||||||
| Diluted Share Outstanding | 12,658,228.00 | 12,658,228.00 | 86,098,228.00 | 81,600,000.00 | 85,272,526.00 | 87,728,207.00 | 92,558,317.00 | 92,559,771.00 | 92,559,771.00 | 99,702,257.00 | 147,481,566.00 | 255,728,889.00 | |||||||