Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 120.39M | £ 152.84M | £ 159.13M | £ 152.41M | £ 114.95M |
Gross Profit | £ 80.44M | £ 107.14M | £ 113.25M | £ 109.31M | £ 59.89M |
Operating Income | £ -26.87M | £ -29.14M | £ 16.97M | £ 24.65M | £ 5.39M |
EBITDA | £ -13.29M | £ -13.07M | £ 30.93M | £ 36.83M | £ 21.97M |
Net Income | £ -30.38M | £ -33.51M | £ 13.24M | £ 19.98M | £ 4.77M |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 8.20M | £ 7.14M | £ 6.87M | £ 25.67M | £ 11.82M |
Total Assets | £ 86.69M | £ 117.72M | £ 159.25M | £ 133.76M | £ 119.88M |
Total Debt | £ 64.71M | £ 81.21M | £ 84.16M | £ 68.65M | £ 78.55M |
Net Debt | £ 56.51M | £ 74.07M | £ 77.29M | £ 42.98M | £ 66.73M |
Total Liabilities | £ 97.47M | £ 106.84M | £ 112.48M | £ 96.01M | £ 101.18M |
Stockholders' Equity | £ -2.60M | £ 17.41M | £ 53.21M | £ 42.21M | £ 22.27M |
Cash Flow | |||||
Free Cash Flow | £ 5.13M | £ -9.65M | £ -10.21M | £ 13.90M | £ 12.45M |
Operating Cash Flow | £ 8.10M | £ 133.00K | £ 834.00K | £ 19.21M | £ 16.57M |
Investing Cash Flow | £ -2.86M | £ -10.02M | £ -14.17M | £ 8.08M | £ -4.10M |
Financing Cash Flow | £ -4.10M | £ 10.35M | £ -5.70M | £ -13.43M | £ -8.32M |