Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 13.78M | £ 15.54M | £ 13.69M | £ 15.96M | £ 15.06M |
Gross Profit | £ 5.26M | £ 7.73M | £ 4.27M | £ 2.99M | £ 3.24M |
Operating Income | £ -206.00K | £ 56.00K | £ -3.51M | £ -4.27M | £ -4.28M |
EBITDA | £ -594.00K | £ 1.93M | £ -1.43M | £ -2.20M | £ -1.16M |
Net Income | £ -2.58M | £ -933.00K | £ -901.00K | £ -1.61M | £ -2.63M |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 1.04M | £ 1.10M | £ 1.11M | £ 901.00K | £ 1.44M |
Total Assets | £ 15.94M | £ 18.71M | £ 19.79M | £ 21.63M | £ 22.76M |
Total Debt | £ 3.94M | £ 3.90M | £ 2.09M | £ 5.18M | £ 3.81M |
Net Debt | £ 2.89M | £ 2.80M | £ 985.00K | £ 4.28M | £ 2.37M |
Total Liabilities | £ 7.59M | £ 8.89M | £ 9.10M | £ 10.48M | £ 10.23M |
Stockholders' Equity | £ 8.34M | £ 9.82M | £ 10.70M | £ 11.14M | £ 12.53M |
Cash Flow | |||||
Free Cash Flow | £ -42.00K | £ -463.00K | £ 1.36M | £ -1.23M | £ 1.74M |
Operating Cash Flow | £ 181.00K | £ 1.29M | £ 2.57M | £ -127.00K | £ 3.15M |
Investing Cash Flow | £ -1.62M | £ -2.32M | £ 357.00K | £ -1.63M | £ -2.19M |
Financing Cash Flow | £ 1.14M | £ -174.00K | £ -239.00K | £ -249.00K | £ -232.00K |