| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | (7.2) | 36.3 | (37.7) | (5.6) | (1.0) | 0.4 | +138.5% | |
| Cost of revenue | 1.2 | 1.7 | 0.0 | 0.1 | 0.6 | 0.0 | −96.4% | |
| Gross profit | (7.2) | 36.3 | (37.7) | (5.6) | (1.6) | 0.4 | +123.3% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.4 | 0.4 | 0.4 | 1.6 | 0.8 | 0.5 | −36.7% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | — | |
| Operating expenses | 0.4 | 0.4 | 0.4 | 1.6 | 0.8 | 0.8 | −3.9% | |
| Operating income | (7.6) | 35.9 | (38.1) | (7.2) | (2.5) | (0.4) | +82.3% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.2 | 0.6 | 0.0 | −96.4% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +0.0% | |
| Other income / expense | 0.0 | 0.0 | 0.0 | (0.2) | 0.0 | 0.0 | — | |
| Pre-tax income | (7.6) | 35.9 | (38.1) | (7.4) | (2.5) | (0.4) | +82.3% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (7.6) | 35.9 | (38.1) | (7.4) | (2.5) | (0.4) | +82.3% | |
| 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) | (0.22) | 1.06 | (1.13) | (0.22) | (0.08) | (0.01) | +80.9% | |
| EPS, diluted (per share) | (0.22) | 1.06 | (1.13) | (0.22) | (0.08) | (0.01) | +80.9% | |
| EBITDA | (7.6) | 35.9 | (38.1) | 0.0 | (2.5) | (0.4) | +82.3% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 7.2 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 33,826,929 | 33,826,929 | 33,826,929 | 33,826,929 | 32,686,825 | 30,268,571 | −7.4% | |
| Weighted average diluted shares (shares) | 33,826,929 | 33,826,929 | 33,826,929 | 33,826,929 | 32,686,825 | 30,268,571 | −7.4% | |
| Gross margin | 100.0% | 100.0% | 100.0% | 100.0% | 156.4% | 94.7% | −61.7 pts | |
| Operating margin | 105.3% | 98.9% | 101.0% | 129.5% | 238.2% | −109.6% | −347.8 pts | |
| Net margin | 105.4% | 98.9% | 101.0% | 132.2% | 238.2% | −109.6% | −347.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.