| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 50.8 | 49.2 | (7.2) | 15.6 | 37.6 | 82.9 | +120.5% | |
| Cost of revenue | 3.3 | 3.7 | 1.2 | 2.0 | 1.9 | 2.5 | +27.7% | |
| Gross profit | 47.5 | 45.5 | (7.2) | 15.6 | 37.6 | 80.4 | +113.9% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 3.9 | 0.9 | 4.2 | 3.9 | 1.0 | 1.1 | +7.1% | |
| Selling & marketing | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | +13.3% | |
| Operating expenses | 3.9 | 4.4 | 4.2 | 3.9 | 1.1 | 3.6 | +243.4% | |
| Operating income | 50.6 | 49.2 | (11.4) | 11.7 | 39.2 | 76.8 | +95.6% | |
| Interest expense | 0.8 | 0.6 | 1.2 | 2.0 | 1.9 | 1.7 | −14.6% | |
| Interest income | 0.3 | 0.3 | 0.4 | 0.5 | 0.3 | 26.0 | +7895.7% | |
| Other income / expense | (0.6) | (0.9) | (4.4) | (1.3) | (2.7) | (1.5) | +43.4% | |
| Pre-tax income | 50.0 | 48.3 | (15.8) | 10.4 | 36.5 | 75.2 | +106.0% | |
| Income tax | 2.1 | 3.0 | 1.3 | 1.6 | 2.3 | 1.3 | −45.7% | |
| Net income | 47.9 | 45.3 | (17.1) | 8.7 | 34.2 | 74.0 | +116.2% | |
| 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) | 0.27 | 0.26 | (0.10) | 0.05 | 0.21 | 0.51 | +142.9% | |
| EPS, diluted (per share) | 0.27 | 0.26 | (0.10) | 0.05 | 0.21 | 0.51 | +142.9% | |
| EBITDA | 50.6 | 49.2 | (14.6) | 11.7 | 39.2 | 76.9 | +95.9% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 176,666,175 | 175,057,061 | 170,412,901 | 168,693,861 | 159,233,450 | 145,160,512 | −8.8% | |
| Weighted average diluted shares (shares) | 176,666,175 | 175,057,061 | 170,411,839 | 168,693,861 | 159,233,450 | 145,160,512 | −8.8% | |
| Gross margin | 93.6% | 92.5% | 100.0% | 100.0% | 100.0% | 97.0% | −3.0 pts | |
| Operating margin | 99.6% | 100.0% | 158.5% | 74.9% | 104.4% | 92.6% | −11.8 pts | |
| Net margin | 94.3% | 92.1% | 237.3% | 56.1% | 91.1% | 89.3% | −1.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.