| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | £ 8.59M | £ 9.03M | £ 10.83M | £ 10.23M | £ 11.15M |
| Gross Profit | £ 3.46M | £ 2.99M | £ 3.31M | £ 499.00K | £ 3.28M |
| Operating Income | £ -2.43M | £ -3.40M | £ -1.40M | £ -5.50M | £ -904.00K |
| EBITDA | £ -1.27M | £ -3.10M | £ -176.00K | £ -4.53M | £ 8.00K |
| Net Income | £ -2.11M | £ -4.70M | £ -771.00K | £ -4.92M | £ -825.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | £ 617.00K | £ 512.00K | £ 343.00K | £ 1.29M | £ 337.00K |
| Total Assets | £ 10.41M | £ 11.65M | £ 11.27M | £ 12.46M | £ 12.20M |
| Total Debt | £ 6.61M | £ 6.08M | £ 2.91M | £ 2.72M | £ 3.05M |
| Net Debt | £ 6.00M | £ 5.57M | £ 2.56M | £ 1.43M | £ 2.71M |
| Total Liabilities | £ 10.16M | £ 9.47M | £ 5.48M | £ 6.03M | £ 7.96M |
| Stockholders' Equity | £ 252.00K | £ 2.19M | £ 5.80M | £ 6.42M | £ 4.24M |
| Cash Flow | |||||
| Free Cash Flow | £ 1.31M | £ -4.03M | £ -652.00K | £ -5.18M | £ -398.00K |
| Operating Cash Flow | £ 1.54M | £ -2.35M | £ 1.00M | £ -4.18M | £ 1.07M |
| Investing Cash Flow | £ -926.00K | £ -1.61M | £ -1.65M | £ -981.00K | £ -1.47M |
| Financing Cash Flow | £ -507.00K | £ 4.13M | £ -297.00K | £ 6.11M | £ -495.00K |