| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | £ 10.50M | £ 9.64M | £ 7.86M | £ 6.19M | £ 4.60M |
| Gross Profit | £ 9.93M | £ 5.37M | £ 4.14M | £ 4.78M | £ 3.37M |
| Operating Income | £ 5.77M | £ 2.11M | £ 2.24M | £ 1.88M | £ 1.05M |
| EBITDA | £ 5.86M | £ 2.23M | £ 2.22M | £ 1.94M | £ 1.12M |
| Net Income | £ 3.07M | £ 1.58M | £ 1.71M | £ 1.52M | £ 839.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | £ 639.00K | £ 1.48M | £ 2.55M | £ 4.80M | £ 2.17M |
| Total Assets | £ 67.55M | £ 69.19M | £ 61.88M | £ 48.84M | £ 32.44M |
| Total Debt | £ 32.86M | £ 40.22M | £ 34.72M | £ 25.52M | £ 12.32M |
| Net Debt | £ 32.22M | £ 38.74M | £ 32.17M | £ 20.73M | £ 10.15M |
| Total Liabilities | £ 46.04M | £ 50.25M | £ 44.13M | £ 32.16M | £ 16.64M |
| Stockholders' Equity | £ 21.54M | £ 18.90M | £ 17.75M | £ 16.68M | £ 15.80M |
| Cash Flow | |||||
| Free Cash Flow | £ 6.99M | £ -6.14M | £ -10.72M | £ -9.94M | £ -652.00K |
| Operating Cash Flow | £ 7.01M | £ -5.47M | £ -10.66M | £ -9.92M | £ -649.00K |
| Investing Cash Flow | £ -14.00K | £ -628.00K | £ -97.00K | £ -16.00K | £ -78.00K |
| Financing Cash Flow | £ -7.84M | £ 5.03M | £ 8.51M | £ 12.56M | £ 597.00K |