| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (1.4) | 17.9 | (6.6) | 25.2 | 38.6 | 41.9 | +8.4% | |
| 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 | 0.1 | 0.3 | 0.1 | 0.1 | (0.4) | 0.1 | +113.0% | |
| Operating cash flow | (0.2) | 1.1 | 1.3 | 1.2 | 1.1 | 2.1 | +94.7% | |
| 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 | (12.5) | (18.9) | (0.6) | 1.3 | 1.4 | (22.2) | −1653.0% | |
| Dividends paid | (1.8) | (1.8) | (2.0) | (2.3) | (2.6) | (4.6) | −77.9% | |
| Share buybacks | 0.0 | (0.3) | (0.4) | (1.1) | (6.1) | (6.0) | +2.3% | |
| Debt issued / repaid | (0.9) | 5.5 | (3.0) | 2.7 | 0.0 | 19.4 | — | |
| Financing cash flow | 0.8 | 20.6 | (0.5) | 4.3 | (9.4) | 44.6 | +576.5% | |
| Free cash flow | (0.2) | 1.1 | 1.3 | 1.2 | 1.1 | 2.1 | +94.7% | |
| Net change in cash | (12.0) | 2.1 | (0.4) | 5.6 | (8.0) | 22.8 | +384.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.