| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | £ 11.60M | £ 11.95M | £ 12.01M | £ 11.34M | £ 9.13M |
| Gross Profit | £ 3.05M | £ 3.44M | £ 3.45M | £ 3.92M | £ 3.13M |
| Operating Income | £ -731.00K | £ -791.00K | £ -596.00K | £ 41.00K | £ -480.00K |
| EBITDA | £ -73.00K | £ -99.00K | £ 161.00K | £ 628.00K | £ 247.00K |
| Net Income | £ -895.00K | £ -1.94M | £ -509.00K | £ 264.00K | £ -456.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | £ 813.00K | £ 195.00K | £ 1.21M | £ 2.20M | £ 3.64M |
| Total Assets | £ 11.64M | £ 12.24M | £ 14.32M | £ 15.60M | £ 15.72M |
| Total Debt | £ 665.00K | £ 1.24M | £ 1.66M | £ 2.16M | £ 2.79M |
| Net Debt | £ -148.00K | £ 1.04M | £ 450.00K | £ -38.00K | £ -857.00K |
| Total Liabilities | £ 4.00M | £ 3.70M | £ 3.84M | £ 4.63M | £ 5.05M |
| Stockholders' Equity | £ 7.65M | £ 8.54M | £ 10.48M | £ 10.96M | £ 10.66M |
| Cash Flow | |||||
| Free Cash Flow | £ 508.00K | £ -409.00K | £ -288.00K | £ -592.00K | £ -1.09M |
| Operating Cash Flow | £ 569.00K | £ -74.00K | £ 400.00K | £ 486.00K | £ -433.00K |
| Investing Cash Flow | £ -227.00K | £ -335.00K | £ -688.00K | £ -1.08M | £ -657.00K |
| Financing Cash Flow | £ 271.00K | £ -626.00K | £ -672.00K | £ -935.00K | £ -532.00K |