Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | £ 21.49M | £ 19.15M | £ 5.81M | £ 3.38M | £ 18.38M |
Gross Profit | £ 17.68M | £ 12.35M | £ 877.00K | £ -1.48M | £ 11.99M |
Operating Income | £ 2.45M | £ 2.20M | £ -5.22M | £ -5.49M | £ 2.51M |
EBITDA | £ 5.82M | £ 3.27M | £ 293.00K | £ -2.59M | £ 6.02M |
Net Income | £ -1.32M | £ -282.00K | £ -7.56M | £ -7.52M | £ -960.00K |
Balance Sheet | |||||
Cash & Short-Term Investments | £ 2.00M | £ 5.23M | £ 4.48M | £ 2.13M | £ 2.95M |
Total Assets | £ 93.97M | £ 92.49M | £ 93.48M | £ 110.73M | £ 105.13M |
Total Debt | £ 49.33M | £ 56.24M | £ 57.96M | £ 79.38M | £ 65.81M |
Net Debt | £ 47.33M | £ 51.01M | £ 53.48M | £ 77.25M | £ 62.85M |
Total Liabilities | £ 61.21M | £ 62.73M | £ 63.34M | £ 83.88M | £ 69.28M |
Stockholders' Equity | £ 32.76M | £ 29.76M | £ 30.13M | £ 26.85M | £ 35.85M |
Cash Flow | |||||
Free Cash Flow | £ 3.00M | £ 5.24M | £ -2.12M | £ -5.99M | £ 3.20M |
Operating Cash Flow | £ 8.05M | £ 5.61M | £ -1.81M | £ -4.97M | £ 4.63M |
Investing Cash Flow | £ -5.02M | £ -370.00K | £ 16.35M | £ -3.53M | £ -8.95M |
Financing Cash Flow | £ -5.86M | £ -4.49M | £ -12.18M | £ 7.67M | £ -2.59M |