Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 40.85M | £ 52.46M | £ 52.71M | £ 40.32M | £ 32.58M |
Gross Profit | £ 13.62M | £ 22.44M | £ 21.12M | £ 16.91M | £ 13.14M |
Operating Income | £ -5.74M | £ 3.65M | £ 3.93M | £ 2.78M | £ 1.34M |
EBITDA | £ -3.29M | £ 6.10M | £ 7.41M | £ 5.86M | £ 3.63M |
Net Income | £ -5.13M | £ 1.97M | £ 3.12M | £ 947.00K | £ 9.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 7.85M | £ 9.65M | £ 12.80M | £ 9.57M | £ 14.56M |
Total Assets | £ 71.82M | £ 81.09M | £ 84.24M | £ 78.58M | £ 80.20M |
Total Debt | £ 17.02M | £ 18.63M | £ 19.98M | £ 21.50M | £ 28.22M |
Net Debt | £ 9.17M | £ 8.98M | £ 7.18M | £ 11.93M | £ 13.67M |
Total Liabilities | £ 33.89M | £ 36.01M | £ 40.27M | £ 37.92M | £ 41.30M |
Stockholders' Equity | £ 37.93M | £ 45.09M | £ 43.97M | £ 40.66M | £ 38.90M |
Cash Flow | |||||
Free Cash Flow | £ 2.54M | £ -474.00K | £ 5.56M | £ 3.71M | £ 1.66M |
Operating Cash Flow | £ 4.08M | £ 1.73M | £ 7.54M | £ 5.11M | £ 3.26M |
Investing Cash Flow | £ -1.51M | £ -2.03M | £ -1.61M | £ -2.56M | £ -1.60M |
Financing Cash Flow | £ -4.34M | £ -2.70M | £ -2.67M | £ -7.52M | £ 3.79M |