| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | £ 24.62M | £ 22.24M | £ 26.68M | £ 40.92M | £ 37.06M |
| Gross Profit | £ 7.37M | £ 5.69M | £ 7.80M | £ 12.05M | £ 12.19M |
| Operating Income | £ 405.00K | £ -773.00K | £ 1.30M | £ 4.94M | £ 4.09M |
| EBITDA | £ 722.00K | £ -567.00K | £ 1.16M | £ 5.20M | £ 4.38M |
| Net Income | £ -60.00K | £ -1.24M | £ 674.00K | £ 3.83M | £ 3.46M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | £ 1.39M | £ 447.00K | £ 3.29M | £ 6.37M | £ 6.08M |
| Total Assets | £ 34.93M | £ 32.56M | £ 36.04M | £ 39.45M | £ 32.42M |
| Total Debt | £ 5.71M | £ 4.01M | £ 4.84M | £ 4.04M | £ 2.30M |
| Net Debt | £ 4.32M | £ 3.57M | £ 1.55M | £ -2.33M | £ -3.78M |
| Total Liabilities | £ 11.01M | £ 8.75M | £ 9.25M | £ 16.71M | £ 15.82M |
| Stockholders' Equity | £ 23.91M | £ 23.81M | £ 26.79M | £ 22.74M | £ 16.61M |
| Cash Flow | |||||
| Free Cash Flow | £ -765.00K | £ -1.64M | £ -3.74M | £ -1.20M | £ 2.40M |
| Operating Cash Flow | £ -679.00K | £ -614.00K | £ 1.23M | £ 2.19M | £ 2.48M |
| Investing Cash Flow | £ -86.00K | £ -1.01M | £ -4.96M | £ -3.38M | £ -49.00K |
| Financing Cash Flow | £ 1.69M | £ -1.17M | £ 555.00K | £ 1.48M | £ -1.36M |