Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 149.79M | £ 139.54M | £ 123.64M | £ 60.49M | £ 47.32M |
Gross Profit | £ 46.02M | £ 42.23M | £ 36.47M | £ 18.14M | £ 12.33M |
Operating Income | £ 1.87M | £ 1.49M | £ 467.11K | £ 198.22K | £ -2.77M |
EBITDA | £ 7.39M | £ 6.60M | £ 3.02M | £ 2.32M | £ -1.31M |
Net Income | £ 774.60K | £ 844.02K | £ -836.30K | £ -145.42K | £ -3.07M |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 2.20M | £ 5.71M | £ 5.91M | £ 8.45M | £ 2.82M |
Total Assets | £ 99.93M | £ 101.59M | £ 97.01M | £ 56.07M | £ 37.12M |
Total Debt | £ 32.13M | £ 30.39M | £ 28.00M | £ 16.31M | £ 8.97M |
Net Debt | £ 29.93M | £ 24.68M | £ 22.09M | £ 7.86M | £ 6.15M |
Total Liabilities | £ 60.25M | £ 62.07M | £ 57.90M | £ 33.72M | £ 25.54M |
Stockholders' Equity | £ 39.68M | £ 39.52M | £ 39.11M | £ 22.35M | £ 11.59M |
Cash Flow | |||||
Free Cash Flow | £ 5.54M | £ 3.76M | £ -3.33M | £ -1.89M | £ 3.84M |
Operating Cash Flow | £ 7.23M | £ 5.79M | £ -1.33M | £ -299.97K | £ 4.92M |
Investing Cash Flow | £ -5.91M | £ -2.82M | £ -15.46M | £ -3.05M | £ -2.54M |
Financing Cash Flow | £ -4.81M | £ -3.17M | £ 14.25M | £ 8.97M | £ -178.19K |