| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.2 | 0.1 | 0.5 | 0.2 | 0.3 | 0.0 | −100.0% | |
| Cost of revenue | 0.1 | 0.3 | 0.4 | 0.1 | 0.1 | 0.0 | −97.0% | |
| Gross profit | 0.0 | (0.2) | 0.1 | 0.1 | 0.2 | (0.0) | −101.0% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.8 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | +58.1% | |
| Selling & marketing | 0.3 | 0.0 | 0.0 | (0.2) | 0.0 | 0.0 | — | |
| Operating expenses | 1.4 | 1.0 | 0.7 | 0.6 | 0.5 | 0.4 | −7.2% | |
| Operating income | (1.4) | (1.2) | (0.4) | (0.5) | (0.2) | (0.4) | −81.9% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +0.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | +8.5% | |
| Pre-tax income | (4.1) | (1.2) | (0.3) | (0.5) | (0.3) | (0.5) | −73.5% | |
| Income tax | (0.5) | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Net income | (3.6) | (1.2) | (0.6) | (0.5) | (0.3) | (0.4) | −63.4% | |
| Discontinued operations | 0.0 | 0.0 | (0.3) | (0.0) | (0.0) | 0.0 | +1053.2% | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (0.06) | (0.02) | (0.01) | (0.01) | (0.00) | (0.01) | −64.3% | |
| EPS, diluted (per share) | (0.06) | (0.02) | (0.01) | (0.01) | (0.00) | (0.01) | −64.3% | |
| EBITDA | (3.9) | (1.1) | (0.2) | (0.4) | (0.2) | (0.4) | −82.8% | |
| Depreciation & amortization | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | −5.8% | |
| Weighted average shares (shares) | 59,818,130 | 64,760,721 | 64,760,721 | 64,760,721 | 64,760,721 | 64,760,721 | +0.0% | |
| Weighted average diluted shares (shares) | 59,818,130 | 64,760,721 | 64,760,721 | 64,760,721 | 64,760,721 | 64,760,721 | +0.0% | |
| Gross margin | 7.4% | −305.2% | 22.9% | 64.4% | 75.8% | — | — | |
| Operating margin | −876.7% | −1,907.6% | −79.2% | −230.8% | −79.8% | — | — | |
| Net margin | −2,352.2% | −1,931.6% | −128.6% | −254.0% | −89.7% | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
