| Reported currency millions | FY2020 · USD | FY2021 · USD | FY2022 · USD | FY2023 · USD | FY2024 · GBP | FY2025 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cost of revenue | 0.3 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | +653.3% | |
| Gross profit | 1.8 | (0.5) | (0.0) | 0.0 | (0.0) | (0.0) | −653.3% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.6 | 2.9 | 2.9 | 0.0 | 1.2 | 1.4 | +18.6% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 1.4 | 4.5 | 3.9 | 0.0 | 1.5 | 1.4 | −5.6% | |
| Operating income | (5.7) | (5.1) | (2.2) | (0.0) | (1.5) | (1.4) | +5.6% | |
| Interest expense | 1.4 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (1.3) | 0.4 | 3.3 | (0.0) | (0.0) | (0.1) | −36134.2% | |
| Pre-tax income | (7.0) | (4.7) | 1.1 | (0.0) | (1.5) | (1.5) | +1.7% | |
| Income tax | (0.2) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (8.8) | (5.9) | (1.3) | (0.0) | (1.5) | (1.4) | +4.3% | |
| Discontinued operations | (1.9) | (1.2) | (2.5) | (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) | (0.24) | (0.06) | 0.01 | (0.01) | (0.01) | (0.00) | +90.4% | |
| EPS, diluted (per share) | (0.24) | (0.06) | 0.01 | (0.02) | (0.01) | (0.00) | +90.4% | |
| EBITDA | (5.2) | (3.1) | (2.9) | (0.0) | (1.5) | (1.4) | +5.1% | |
| Depreciation & amortization | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +842.7% | |
| Weighted average shares (shares) | 38,357 | 102,450 | 387,023 | 655,169 | 161,863 | 1,313,193,079 | +811199.1% | |
| Weighted average diluted shares (shares) | 38,357 | 102,450 | 387,023 | 161,863 | 161,863 | 1,313,193,079 | +811199.1% | |
| Gross margin | 100.0% | — | — | — | — | — | — | |
| Operating margin | −317.0% | — | — | — | — | — | — | |
| Net margin | −483.8% | — | — | — | — | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Reporting currencies differ or are unavailable; each column identifies its currency.
