| Sep 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | £ 20.34M | £ 16.63M | £ 12.26M | £ 6.51M | £ 2.42M |
| Gross Profit | £ 8.45M | £ 7.10M | £ 5.72M | £ 2.95M | £ 1.35M |
| Operating Income | £ -1.74M | £ 213.78K | £ 126.64K | £ -872.79K | £ -1.31M |
| EBITDA | £ -1.41M | £ 537.86K | £ 750.42K | £ -405.12K | £ -914.93K |
| Net Income | £ -1.73M | £ -151.13K | £ -160.04K | £ -1.04M | £ -1.43M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | £ 1.89M | £ 1.39M | £ 2.20M | £ 1.18M | £ 377.17K |
| Total Assets | £ 6.54M | £ 6.68M | £ 6.76M | £ 6.39M | £ 5.40M |
| Total Debt | £ 3.21M | £ 3.79M | £ 4.63M | £ 5.56M | £ 6.23M |
| Net Debt | £ 1.31M | £ 2.40M | £ 2.43M | £ 4.38M | £ 5.85M |
| Total Liabilities | £ 11.72M | £ 10.59M | £ 10.52M | £ 10.02M | £ 8.22M |
| Stockholders' Equity | £ -5.18M | £ -3.90M | £ -3.76M | £ -3.63M | £ -2.83M |
| Cash Flow | |||||
| Free Cash Flow | £ 1.46M | £ -14.49K | £ 1.90M | £ 1.12M | £ -1.21M |
| Operating Cash Flow | £ 1.54M | £ 29.19K | £ 1.96M | £ 1.13M | £ -1.19M |
| Investing Cash Flow | £ -224.44K | £ -43.68K | £ -58.18K | £ -14.54K | £ -11.28K |
| Financing Cash Flow | £ -812.24K | £ -790.41K | £ -887.07K | £ -313.13K | £ 1.48M |