| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | £ 161.97M | £ 149.96M | £ 142.08M | £ 125.60M | £ 103.20M |
| Gross Profit | £ 64.36M | £ 56.95M | £ 130.47M | £ 48.74M | £ 40.49M |
| Operating Income | £ 18.60M | £ 19.96M | £ 15.29M | £ 3.40M | £ 7.39M |
| EBITDA | £ 28.58M | £ 31.72M | £ 26.80M | £ 14.18M | £ 15.09M |
| Net Income | £ 7.58M | £ 9.85M | £ 7.94M | £ -2.53M | £ 3.40M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | £ 5.85M | £ 5.45M | £ 4.04M | £ 4.10M | £ 4.78M |
| Total Assets | £ 278.61M | £ 219.10M | £ 212.17M | £ 206.28M | £ 194.30M |
| Total Debt | £ 124.95M | £ 81.19M | £ 78.18M | £ 79.68M | £ 68.56M |
| Net Debt | £ 119.10M | £ 75.73M | £ 74.14M | £ 75.58M | £ 63.77M |
| Total Liabilities | £ 174.08M | £ 118.84M | £ 119.36M | £ 120.62M | £ 111.61M |
| Stockholders' Equity | £ 104.53M | £ 100.26M | £ 92.81M | £ 85.66M | £ 82.69M |
| Cash Flow | |||||
| Free Cash Flow | £ 13.50M | £ 14.63M | £ 14.41M | £ 7.52M | £ 2.52M |
| Operating Cash Flow | £ 25.25M | £ 22.83M | £ 16.33M | £ 10.11M | £ 7.08M |
| Investing Cash Flow | £ -38.09M | £ -14.33M | £ -7.85M | £ -10.33M | £ -6.65M |
| Financing Cash Flow | £ 13.32M | £ -7.09M | £ -8.67M | £ 1.52M | £ -10.24M |