| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 22.2 | 46.7 | (11.3) | 9.1 | 24.4 | 9.9 | −59.2% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.3) | 1.4 | (1.3) | (1.6) | (6.9) | 0.4 | +106.2% | |
| Operating cash flow | 10.5 | 12.3 | 9.8 | 11.7 | 8.6 | 13.1 | +51.9% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 23.1 | (25.0) | 6.9 | (0.4) | 21.2 | (13.3) | −162.8% | |
| Dividends paid | (12.7) | (12.5) | (13.0) | (12.4) | (12.7) | 0.0 | +100.0% | |
| Share buybacks | (0.3) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (12.0) | 14.5 | 6.0 | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | (26.0) | 2.0 | (9.2) | (14.2) | (15.3) | (12.4) | +18.8% | |
| Free cash flow | 10.5 | 12.3 | 9.8 | 11.7 | 8.6 | 13.1 | +51.9% | |
| Net change in cash | 7.6 | (10.7) | 7.5 | (2.9) | 14.6 | (12.6) | −186.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.