Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 91.21M | £ 102.74M | £ 110.82M | £ 106.02M | £ 87.85M |
Gross Profit | £ 48.77M | £ 56.70M | £ 62.53M | £ 59.66M | £ 46.04M |
Operating Income | £ 2.02M | £ -6.74M | £ 7.63M | £ 6.41M | £ 2.13M |
EBITDA | £ 6.32M | £ -2.31M | £ 12.43M | £ 10.80M | £ 5.10M |
Net Income | £ 344.00K | £ -8.46M | £ 5.55M | £ 3.24M | £ -735.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 10.90M | £ 888.00K | £ 1.68M | £ 7.62M | £ 11.59M |
Total Assets | £ 102.39M | £ 88.65M | £ 104.50M | £ 94.57M | £ 89.93M |
Total Debt | £ 29.92M | £ 16.62M | £ 18.12M | £ 13.77M | £ 18.16M |
Net Debt | £ 19.03M | £ 15.73M | £ 16.44M | £ 6.15M | £ 6.57M |
Total Liabilities | £ 46.83M | £ 33.66M | £ 37.82M | £ 32.62M | £ 34.22M |
Stockholders' Equity | £ 55.56M | £ 54.99M | £ 66.68M | £ 61.95M | £ 55.71M |
Cash Flow | |||||
Free Cash Flow | £ -1.63M | £ 6.67M | £ -6.27M | £ 1.15M | £ 4.45M |
Operating Cash Flow | £ 6.00K | £ 9.60M | £ -240.00K | £ 6.50M | £ 7.20M |
Investing Cash Flow | £ -1.64M | £ -2.92M | £ -6.58M | £ -4.56M | £ -3.28M |
Financing Cash Flow | £ 11.65M | £ -7.38M | £ 670.00K | £ -5.93M | £ 6.52M |