| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | £ 53.37M | £ 46.10M | £ 23.22M | £ 15.35M | £ 12.16M |
| Gross Profit | £ 41.79M | £ 39.62M | £ 21.05M | £ 19.47M | £ 9.24M |
| Operating Income | £ -2.71M | £ -5.14M | £ 4.25M | £ 594.05K | £ 1.38M |
| EBITDA | £ 9.02M | £ -570.00K | £ 1.22M | £ 2.56M | £ 3.75M |
| Net Income | £ -3.65M | £ -8.83M | - | £ 321.38K | £ -172.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | £ 3.38M | £ 3.76M | £ 10.35M | £ 7.15M | £ 5.84M |
| Total Assets | £ 68.48M | £ 69.67M | £ 58.32M | £ 31.23M | £ 36.84M |
| Total Debt | £ 6.88M | £ 10.48M | £ 3.04M | £ 133.52K | £ 275.00K |
| Net Debt | £ 3.55M | £ 6.76M | £ -7.28M | £ -6.32M | £ -5.56M |
| Total Liabilities | £ 42.30M | £ 42.18M | £ 32.69M | £ 3.94M | £ 4.01M |
| Stockholders' Equity | £ 26.18M | £ 21.57M | £ 26.14M | £ 27.29M | £ 32.83M |
| Cash Flow | |||||
| Free Cash Flow | £ 3.35M | £ -16.30M | £ -4.25M | £ -265.38K | £ 1.45M |
| Operating Cash Flow | £ 18.88M | £ 1.64M | £ 4.78M | £ 4.45M | £ 4.10M |
| Investing Cash Flow | £ -15.52M | £ -14.94M | £ -762.21K | £ -5.41M | £ -4.51M |
| Financing Cash Flow | £ -3.72M | £ 6.16M | £ -14.61K | £ 1.58M | £ 4.71M |