| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | £ 19.87M | £ 23.60M | £ 23.50M | £ 21.78M | £ 18.24M |
| Gross Profit | £ 11.27M | £ 15.03M | £ 15.00M | £ 13.85M | £ 11.21M |
| Operating Income | £ -4.64M | £ -717.00K | £ -2.14M | £ -1.53M | £ -2.52M |
| EBITDA | £ -3.02M | £ 948.00K | £ -604.00K | £ -237.00K | £ -1.52M |
| Net Income | £ -7.27M | £ -3.30M | £ -3.85M | £ -2.01M | £ -3.65M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | £ 1.48M | £ 2.87M | £ 1.24M | £ 2.33M | £ 2.01M |
| Total Assets | £ 48.54M | £ 52.29M | £ 49.82M | £ 47.36M | £ 39.89M |
| Total Debt | £ 36.68M | £ 32.92M | £ 27.04M | £ 20.66M | £ 10.78M |
| Net Debt | £ 35.20M | £ 30.05M | £ 25.80M | £ 988.00K | £ 1.58M |
| Total Liabilities | £ 40.89M | £ 37.24M | £ 31.55M | £ 25.35M | £ 16.01M |
| Stockholders' Equity | £ 7.55M | £ 14.80M | £ 18.08M | £ 21.79M | £ 23.58M |
| Cash Flow | |||||
| Free Cash Flow | £ -5.19M | £ -1.75M | £ -7.62M | £ -8.98M | £ -5.86M |
| Operating Cash Flow | £ -4.48M | £ -805.00K | £ -5.54M | £ -5.63M | £ -4.67M |
| Investing Cash Flow | £ -674.00K | £ -1.01M | £ -2.05M | £ -3.35M | £ -1.19M |
| Financing Cash Flow | £ 3.82M | £ 3.52M | £ 6.57M | £ 9.48M | £ 5.68M |