| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Jun 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | £ 17.66M | £ 20.84M | £ 22.41M | £ 14.46M | £ 14.46M |
| Gross Profit | £ 3.38M | £ 6.01M | £ 6.65M | £ 5.05M | £ 6.27M |
| Operating Income | £ -107.00K | £ -2.90M | £ -1.22M | £ 1.47M | £ 1.73M |
| EBITDA | £ 1.55M | £ -204.00K | £ 1.39M | £ 2.43M | £ 956.00K |
| Net Income | £ -1.59M | £ -3.19M | £ -1.54M | £ -587.00K | £ -1.98M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | £ 664.00K | £ 854.00K | £ 274.00K | £ 414.00K | £ 349.00K |
| Total Assets | £ 21.43M | £ 14.29M | £ 16.77M | £ 15.42M | £ 15.94M |
| Total Debt | £ 3.46M | £ 5.01M | £ 4.82M | £ 4.61M | £ 18.11M |
| Net Debt | £ 2.80M | £ 4.16M | £ 4.55M | £ 4.19M | £ 17.77M |
| Total Liabilities | £ 7.64M | £ 10.22M | £ 10.19M | £ 9.45M | £ 24.57M |
| Stockholders' Equity | £ 13.61M | £ 4.06M | £ 6.58M | £ 5.97M | £ -8.63M |
| Cash Flow | |||||
| Free Cash Flow | £ 1.25M | £ 1.86M | £ 583.00K | £ 1.27M | £ 560.00K |
| Operating Cash Flow | £ 1.28M | £ 1.89M | £ 658.00K | £ 1.48M | £ 588.00K |
| Investing Cash Flow | £ -247.00K | £ -28.00K | £ -75.00K | £ -208.00K | £ -614.00K |
| Financing Cash Flow | £ -1.22M | £ -1.28M | £ -723.00K | £ -1.20M | £ -318.00K |