Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 13.24M | £ 11.30M | £ 9.83M | £ 8.41M | £ 7.29M |
Gross Profit | £ 9.74M | £ 7.87M | £ 6.89M | £ 5.93M | £ 5.03M |
Operating Income | £ 244.72K | £ -887.03K | £ -553.73K | £ 77.56K | £ 1.03M |
EBITDA | £ 826.22K | £ -366.57K | £ -297.31K | £ 362.39K | £ 1.25M |
Net Income | £ 511.37K | £ -655.44K | £ -411.79K | £ 377.63K | £ 904.12K |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 9.12M | £ 7.22M | £ 7.70M | £ 7.86M | £ 3.80M |
Total Assets | £ 14.10M | £ 12.26M | £ 11.92M | £ 12.52M | £ 7.66M |
Total Debt | £ 347.29K | £ 469.09K | £ 647.41K | £ 643.67K | £ 259.39K |
Net Debt | £ -8.77M | £ -6.75M | £ -7.06M | £ -7.21M | £ -3.54M |
Total Liabilities | £ 8.27M | £ 6.56M | £ 5.30M | £ 5.30M | £ 3.78M |
Stockholders' Equity | £ 5.84M | £ 5.69M | £ 6.62M | £ 7.22M | £ 3.88M |
Cash Flow | |||||
Free Cash Flow | £ 2.12M | £ -143.19K | £ 431.85K | £ 1.26M | £ 1.04M |
Operating Cash Flow | £ 2.16M | £ 31.89K | £ 497.85K | £ 1.50M | £ 1.12M |
Investing Cash Flow | £ 284.89K | £ 83.67K | £ -50.00K | £ -240.57K | £ -74.92K |
Financing Cash Flow | £ -546.49K | £ -597.88K | £ -599.97K | £ 2.80M | £ -601.10K |