| Reported currency millions | FY2021 · GBP | FY2022 · GBP | FY2023 · GBP | FY2024 · GBP | FY2025 · USD | FY2025 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 7.7 | 11.9 | 18.8 | 24.0 | 37.3 | 33.2 | −11.0% | |
| Cost of revenue | 2.1 | 6.8 | 11.3 | 13.6 | 17.9 | 23.1 | +29.1% | |
| Gross profit | 5.6 | 5.1 | 7.5 | 10.4 | 14.2 | 10.1 | −28.9% | |
| Research & development | 0.1 | 0.4 | 0.3 | 0.5 | 0.5 | 0.6 | +20.0% | |
| Selling, general & administrative | 5.4 | 5.0 | 7.2 | 8.7 | 11.1 | — | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Operating expenses | 6.8 | 4.8 | 7.1 | 10.3 | 13.2 | 8.7 | −33.9% | |
| Operating income | (1.2) | 0.3 | 0.4 | 0.1 | 1.0 | 1.4 | +38.5% | |
| Interest expense | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +34.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.1) | (0.4) | (0.2) | (0.1) | (0.6) | — | — | |
| Pre-tax income | (1.3) | (0.2) | 0.2 | (0.0) | 0.4 | (0.1) | −128.7% | |
| Income tax | (0.2) | (0.3) | (0.2) | (0.7) | (0.8) | 0.1 | +108.0% | |
| Net income | (1.2) | 0.1 | 0.4 | 0.7 | 0.9 | (0.2) | −119.6% | |
| Discontinued operations | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| EPS, basic (per share) | (0.02) | 0.00 | 0.01 | 0.01 | 0.01 | (0.00) | −119.7% | |
| EPS, diluted (per share) | (0.02) | 0.00 | 0.01 | 0.01 | 0.01 | (0.00) | −119.7% | |
| EBITDA | (0.2) | 1.0 | 1.3 | 1.4 | 2.0 | 3.0 | +45.8% | |
| Depreciation & amortization | 1.1 | 1.0 | 1.1 | 1.3 | 1.3 | 1.6 | +26.2% | |
| Weighted average shares (shares) | 69,897,000 | 70,657,000 | 70,813,000 | 70,972,000 | 73,209,874 | 72,947,000 | −0.4% | |
| Weighted average diluted shares (shares) | 69,897,000 | 70,657,000 | 71,198,000 | 72,621,000 | 73,189,000 | 72,947,000 | −0.3% | |
| Gross margin | 72.3% | 42.8% | 39.8% | 43.2% | 38.0% | 30.4% | −7.6 pts | |
| Operating margin | −15.4% | 2.3% | 2.0% | 0.3% | 2.6% | 4.1% | +1.5 pts | |
| Net margin | −15.9% | 0.8% | 2.1% | 2.9% | 2.5% | −0.5% | −3.0 pts |
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.
