Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 21.23M | £ 21.10M | £ 18.48M | £ 15.87M | £ 14.55M |
Gross Profit | £ 12.74M | £ 12.63M | £ 1.30M | £ 822.00K | £ -96.00K |
Operating Income | £ 693.00K | £ 1.86M | £ 1.30M | £ 822.00K | £ -96.00K |
EBITDA | £ 1.25M | £ 2.28M | £ 2.18M | £ 1.94M | £ 1.04M |
Net Income | £ -282.00K | £ 769.00K | £ 1.29M | £ 1.04M | £ 345.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 2.06M | £ 5.76M | £ 5.76M | £ 5.69M | £ 6.55M |
Total Assets | £ 26.32M | £ 27.48M | £ 25.15M | £ 24.78M | £ 23.90M |
Total Debt | £ 1.33M | £ 2.33M | £ 2.92M | £ 3.83M | £ 4.14M |
Net Debt | £ -736.00K | £ -3.43M | £ -2.84M | £ -1.85M | £ -2.41M |
Total Liabilities | £ 10.78M | £ 12.53M | £ 8.70M | £ 8.37M | £ 9.90M |
Stockholders' Equity | £ 15.54M | £ 14.95M | £ 16.44M | £ 16.41M | £ 14.00M |
Cash Flow | |||||
Free Cash Flow | £ -2.25M | £ 1.18M | £ 1.24M | £ -410.00K | £ 1.53M |
Operating Cash Flow | £ -28.00K | £ 2.38M | £ 1.59M | £ 857.00K | £ 1.75M |
Investing Cash Flow | £ -2.14M | £ -1.19M | £ -280.00K | £ -1.27M | £ -217.00K |
Financing Cash Flow | £ -1.52M | £ -1.19M | £ -1.24M | £ -457.00K | £ 2.07M |