Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 20.84M | £ 22.41M | £ 14.46M | £ 14.46M | £ 24.06M |
Gross Profit | £ 6.01M | £ 6.65M | £ 5.05M | £ 6.27M | £ 5.77M |
Operating Income | £ -2.90M | £ -1.22M | £ 1.04M | £ -534.00K | £ -19.78M |
EBITDA | £ -204.00K | £ 1.39M | £ 2.43M | £ 956.00K | £ 4.80M |
Net Income | £ -3.19M | £ -1.54M | £ -587.00K | £ -1.98M | £ -18.48M |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 854.00K | £ 274.00K | £ 414.00K | £ 349.00K | £ 693.00K |
Total Assets | £ 14.29M | £ 16.77M | £ 15.42M | £ 15.94M | £ 22.31M |
Total Debt | £ 5.01M | £ 4.82M | £ 4.61M | £ 18.11M | £ 17.36M |
Net Debt | £ 4.16M | £ 4.55M | £ 4.19M | £ 17.77M | £ 16.67M |
Total Liabilities | £ 10.22M | £ 10.19M | £ 9.45M | £ 24.57M | £ 30.91M |
Stockholders' Equity | £ 4.06M | £ 6.58M | £ 5.97M | £ -8.63M | £ -8.60M |
Cash Flow | |||||
Free Cash Flow | £ 1.86M | £ 583.00K | £ 1.27M | £ 560.00K | £ 2.03M |
Operating Cash Flow | £ 1.89M | £ 658.00K | £ 1.48M | £ 588.00K | £ 2.11M |
Investing Cash Flow | £ -28.00K | £ -75.00K | £ -208.00K | £ -614.00K | £ -154.00K |
Financing Cash Flow | £ -1.28M | £ -723.00K | £ -1.20M | £ -318.00K | £ -1.95M |