| GBP millions | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.9 | 1.3 | 0.5 | 0.5 | 0.3 | 0.1 | −67.1% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Gross profit | 1.9 | 1.3 | 0.5 | 0.5 | 0.3 | 0.1 | −67.1% | |
| Research & development | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 4.6 | 4.6 | 3.9 | 2.7 | 1.8 | 2.8 | +53.5% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 14.6 | 15.0 | 12.5 | 7.8 | 4.8 | 5.4 | +12.5% | |
| Operating income | (3.6) | 40.8 | 46.6 | (142.4) | 50.9 | 25.5 | −50.0% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 53.1 | — | |
| Interest income | 0.0 | 0.7 | 0.8 | 0.1 | 0.2 | 1.6 | +913.5% | |
| Other income / expense | (0.4) | 5.3 | (1.1) | (1.7) | (2.7) | 8.5 | +413.8% | |
| Pre-tax income | (7.7) | 42.8 | (75.6) | 126.3 | (61.1) | (27.6) | +54.9% | |
| Income tax | (0.2) | 5.9 | (5.9) | (268.7) | 112.0 | (0.0) | −100.0% | |
| Net income | (7.5) | 36.9 | (69.7) | 395.0 | (173.1) | (27.6) | +84.1% | |
| 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) | (0.09) | 0.29 | (0.54) | 2.78 | (1.27) | (0.21) | +83.5% | |
| EPS, diluted (per share) | (0.09) | 0.29 | (0.54) | 2.78 | (1.27) | (0.21) | +83.5% | |
| EBITDA | (17.8) | (64.4) | 47.1 | (142.1) | 51.2 | 25.7 | −49.8% | |
| Depreciation & amortization | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | +9.6% | |
| Weighted average shares (shares) | 78,725,677 | 128,521,402 | 129,948,772 | 142,340,844 | 136,430,200 | 132,362,659 | −3.0% | |
| Weighted average diluted shares (shares) | 78,725,677 | 128,521,402 | 129,948,773 | 142,340,844 | 136,430,200 | 132,362,659 | −3.0% | |
| Gross margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | +0.0 pts | |
| Operating margin | −193.3% | 3,072.5% | 9,219.2% | −29,861.8% | 14,983.8% | 22,745.5% | +7761.7 pts | |
| Net margin | −402.2% | 2,777.0% | −13,771.7% | 82,818.2% | −50,915.6% | −24,620.5% | +26295.1 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
