| AUD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.2 | 4.4 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cost of revenue | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | — | |
| Gross profit | 0.1 | 4.4 | (0.1) | 0.0 | 0.0 | (0.1) | — | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.4 | 3.0 | 2.8 | 16.0 | 3.5 | 1.8 | −48.4% | |
| Selling & marketing | 0.0 | 0.0 | 4.1 | 13.3 | 2.5 | 0.0 | −100.0% | |
| Operating expenses | 3.4 | 5.8 | 5.8 | 6.5 | 3.5 | 4.5 | +28.5% | |
| Operating income | (3.2) | (1.4) | (6.8) | (6.5) | (3.5) | (4.6) | −31.1% | |
| Interest expense | 2.6 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.5 | 0.8 | 0.3 | −57.9% | |
| Other income / expense | (18.9) | 3.5 | (63.9) | (7.9) | (29.3) | (48.2) | −64.6% | |
| Pre-tax income | (22.0) | (2.4) | (70.7) | (14.4) | (32.8) | (52.8) | −61.0% | |
| Income tax | 0.0 | 1.2 | 64.8 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (22.0) | (2.4) | (70.7) | (14.4) | (32.8) | (52.8) | −61.0% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (0.07) | (0.00) | (0.11) | (0.02) | (0.03) | (0.05) | −53.0% | |
| EPS, diluted (per share) | (0.07) | (0.00) | (0.11) | (0.02) | (0.03) | (0.05) | −53.0% | |
| EBITDA | (8.1) | (1.4) | (5.8) | (7.0) | (4.2) | (4.5) | −7.8% | |
| Depreciation & amortization | 11.5 | 0.1 | 68.7 | 9.6 | 29.0 | 0.1 | −99.7% | |
| Weighted average shares (shares) | 330,315,805 | 529,478,031 | 673,569,137 | 904,969,589 | 1,104,815,612 | 1,157,350,417 | +4.8% | |
| Weighted average diluted shares (shares) | 330,315,805 | 529,478,031 | 673,569,137 | 904,969,589 | 1,104,815,612 | 1,157,350,417 | +4.8% | |
| Gross margin | 61.3% | 98.1% | −2,312.3% | — | — | — | — | |
| Operating margin | −1,317.8% | −31.1% | −273,884.8% | — | — | — | — | |
| Net margin | −9,122.5% | −54.2% | −2,828,880.0% | — | — | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in AUD; the shares trade in GBP.
