| Nov 25 | Nov 24 | Nov 23 | Nov 22 | Nov 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | £ 8.63M | £ 12.04M | £ 9.30M | £ 8.17M | £ 7.39M |
| Gross Profit | £ 2.91M | £ 3.64M | £ 2.17M | £ 1.44M | £ 1.64M |
| Operating Income | £ -595.00K | £ 349.13K | £ -859.91K | £ -2.61M | £ -2.08M |
| EBITDA | £ -114.00K | £ 804.47K | £ -521.60K | £ -2.31M | £ -1.85M |
| Net Income | £ -979.00K | £ -46.72K | £ -953.16K | £ -2.50M | £ -2.17M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | £ 723.00K | £ 1.21M | £ 981.36K | £ 590.67K | £ 3.86M |
| Total Assets | £ 6.27M | £ 8.32M | £ 8.33M | £ 7.07M | £ 8.54M |
| Total Debt | £ 1.67M | £ 1.93M | £ 2.37M | £ 2.94M | £ 2.51M |
| Net Debt | £ 948.00K | £ 714.30K | £ 1.38M | £ 2.35M | £ -1.35M |
| Total Liabilities | £ 4.71M | £ 5.84M | £ 5.87M | £ 5.13M | £ 4.62M |
| Stockholders' Equity | £ 1.14M | £ 2.08M | £ 2.10M | £ 1.59M | £ 3.59M |
| Cash Flow | |||||
| Free Cash Flow | £ 399.00K | £ 1.51M | £ -451.82K | £ -3.38M | £ -2.29M |
| Operating Cash Flow | £ 519.00K | £ 1.53M | £ 175.57K | £ -2.75M | £ -1.98M |
| Investing Cash Flow | £ -517.00K | £ -577.66K | £ -457.42K | £ -627.37K | £ -305.05K |
| Financing Cash Flow | £ -494.00K | £ -723.18K | £ 672.54K | £ 110.41K | £ 6.11M |