Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 4.90M | £ 5.59M | £ 5.70M | £ 5.60M | £ 6.33M |
Gross Profit | £ 3.27M | £ 4.99M | £ 3.62M | £ 3.58M | £ 4.20M |
Operating Income | £ 177.00K | £ 51.00K | £ -319.00K | £ -33.00K | £ -237.00K |
EBITDA | £ 1.30M | £ 1.28M | £ 949.00K | £ 1.16M | £ 761.00K |
Net Income | £ 40.00K | £ 3.00K | £ -183.00K | £ 4.00K | £ -663.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 0.00 | £ 0.00 | £ 433.00K | £ 764.00K | £ 1.29M |
Total Assets | £ 6.68M | £ 6.83M | £ 8.04M | £ 8.58M | £ 9.84M |
Total Debt | £ 1.43M | £ 1.18M | £ 2.01M | £ 2.40M | £ 2.95M |
Net Debt | £ 1.43M | £ 1.18M | £ 1.58M | £ 1.64M | £ 1.66M |
Total Liabilities | £ 3.37M | £ 3.61M | £ 4.82M | £ 5.20M | £ 6.47M |
Stockholders' Equity | £ 3.31M | £ 3.22M | £ 3.22M | £ 3.38M | £ 3.37M |
Cash Flow | |||||
Free Cash Flow | £ 799.00K | £ 91.00K | £ 33.00K | £ 44.00K | £ -350.00K |
Operating Cash Flow | £ 807.00K | £ 1.06M | £ 1.05M | £ 1.05M | £ 621.00K |
Investing Cash Flow | £ -888.00K | £ -972.00K | £ -1.02M | £ -1.01M | £ -971.00K |
Financing Cash Flow | £ 44.00K | £ -532.00K | £ -395.00K | £ -565.00K | £ 932.00K |