| Dec 25 | Jun 25 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | £ 0.00 | £ 3.61M | £ 10.98M | £ 22.31M | £ 16.38M |
| Gross Profit | £ -215.00K | £ -194.00K | £ 2.05M | £ 4.79M | £ 5.13M |
| Operating Income | £ -575.00K | £ -2.23M | £ -361.00K | £ 1.51M | £ 2.05M |
| EBITDA | £ -360.00K | £ -1.53M | £ 30.00K | £ 1.74M | £ 2.16M |
| Net Income | £ -1.63M | £ -1.79M | £ -159.00K | £ 1.52M | £ 2.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | £ 5.76M | £ 5.47M | £ 7.75M | £ 7.61M | £ 6.39M |
| Total Assets | £ 7.53M | £ 8.80M | £ 13.34M | £ 11.43M | £ 11.67M |
| Total Debt | £ 0.00 | £ 0.00 | £ 26.00K | £ 53.00K | £ 0.00 |
| Net Debt | £ -5.76M | £ -5.47M | £ -7.72M | £ -7.55M | £ -6.39M |
| Total Liabilities | £ 2.15M | £ 1.83M | £ 4.64M | £ 2.58M | £ 4.55M |
| Stockholders' Equity | £ 5.38M | £ 6.97M | £ 8.70M | £ 8.85M | £ 7.11M |
| Cash Flow | |||||
| Free Cash Flow | £ -1.62M | £ -2.26M | £ 157.00K | £ 1.27M | £ 2.77M |
| Operating Cash Flow | £ -1.62M | £ -2.16M | £ 724.00K | £ 1.61M | £ 3.01M |
| Investing Cash Flow | £ 1.91M | £ -93.00K | £ -531.00K | £ -338.00K | £ -299.00K |
| Financing Cash Flow | £ 0.00 | £ -23.00K | £ -52.00K | £ -47.00K | £ 3.21M |