| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | £ 2.16M | £ 347.00K | £ 2.80M | £ 2.20M | £ 91.00K |
| Gross Profit | £ 1.36M | £ 347.00K | £ 5.40M | £ 836.00K | £ -67.00K |
| Operating Income | £ -954.00K | £ -2.03M | £ 2.10M | £ -9.00K | £ -590.00K |
| EBITDA | £ -536.00K | £ 3.77M | £ 2.10M | £ -9.00K | £ 0.00 |
| Net Income | £ -536.00K | £ -2.03M | £ 304.00K | £ 137.00K | £ -619.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | £ 7.81M | £ 14.42M | £ 29.08M | £ 46.63M | £ 80.13M |
| Total Assets | £ 36.62M | £ 70.83M | £ 95.34M | £ 96.99M | £ 97.71M |
| Total Debt | £ 0.00 | £ 24.00K | £ 0.00 | £ 856.00K | £ 0.00 |
| Net Debt | £ -7.81M | £ -14.42M | £ -29.08M | £ -45.77M | £ -80.13M |
| Total Liabilities | £ 749.00K | £ 1.16M | £ 1.06M | £ 1.76M | £ 329.00K |
| Stockholders' Equity | £ 35.87M | £ 69.67M | £ 94.28M | £ 95.23M | £ 97.38M |
| Cash Flow | |||||
| Free Cash Flow | £ 0.00 | £ 2.51M | £ 2.54M | £ 46.67M | £ -5.55M |
| Operating Cash Flow | £ -3.62M | £ 2.51M | £ 2.54M | £ -667.00K | £ -5.55M |
| Investing Cash Flow | £ 29.78M | £ 5.67M | £ -18.78M | £ -30.59M | £ -12.32M |
| Financing Cash Flow | £ -33.26M | £ -22.59M | £ -1.25M | £ -2.25M | £ 98.00M |