Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 54.95M | £ 18.13M | £ 16.12M | £ 13.12M | £ 14.83M |
Gross Profit | £ 15.04M | £ 3.92M | £ 8.56M | £ 5.23M | £ 6.98M |
Operating Income | £ 791.00K | £ -15.11M | £ -7.97M | £ -8.44M | £ -8.94M |
EBITDA | £ 7.34M | £ -4.23M | £ -5.71M | £ -6.77M | £ -7.60M |
Net Income | £ 4.84M | £ -6.47M | £ -6.64M | £ -7.07M | £ -10.97M |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 14.87M | £ 10.14M | £ 10.27M | £ 7.61M | £ 17.73M |
Total Assets | £ 70.41M | £ 50.68M | £ 65.49M | £ 50.73M | £ 57.57M |
Total Debt | £ 4.17M | £ 7.20M | £ 18.55M | £ 12.98M | £ 10.71M |
Net Debt | £ -10.71M | £ -2.94M | £ 8.27M | £ 5.38M | £ -7.02M |
Total Liabilities | £ 26.87M | £ 12.74M | £ 25.39M | £ 18.28M | £ 17.83M |
Stockholders' Equity | £ 42.13M | £ 35.55M | £ 34.23M | £ 31.43M | £ 38.47M |
Cash Flow | |||||
Free Cash Flow | £ 6.97M | £ -13.64M | £ -7.98M | £ -11.10M | £ -6.93M |
Operating Cash Flow | £ 13.85M | £ -7.95M | £ -4.71M | £ -9.30M | £ -4.99M |
Investing Cash Flow | £ -6.89M | £ -4.71M | £ -12.50M | £ -3.27M | £ 11.11M |
Financing Cash Flow | £ -2.20M | £ 12.46M | £ 19.87M | £ 2.50M | £ 4.55M |