| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.1 | 0.5 | 0.6 | 0.3 | (0.1) | 0.4 | +449.1% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Gross profit | 0.0 | 1.5 | (1.6) | 0.2 | (0.1) | 0.4 | +446.8% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | −51.7% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.5 | +196.2% | |
| Operating income | (0.0) | 1.4 | (1.8) | (0.0) | (0.3) | (0.1) | +49.5% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | — | |
| Other income / expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Pre-tax income | (0.0) | 1.4 | (1.8) | (0.0) | (0.3) | (0.1) | +49.5% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −50.0% | |
| Net income | (0.0) | 1.4 | (1.8) | (0.0) | (0.3) | (0.1) | +49.5% | |
| 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) | (0.01) | 0.65 | (0.81) | (0.01) | (0.13) | (0.07) | +49.1% | |
| EPS, diluted (per share) | (0.01) | 0.65 | (0.81) | (0.01) | (0.13) | (0.07) | +49.1% | |
| EBITDA | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 | (0.1) | — | |
| Depreciation & amortization | 0.0 | 0.0 | 1.8 | 0.0 | 0.3 | 0.0 | −100.0% | |
| Weighted average shares (shares) | 2,157,881 | 2,157,881 | 2,157,881 | 2,157,971 | 2,157,881 | 2,157,881 | +0.0% | |
| Weighted average diluted shares (shares) | 2,157,881 | 2,157,881 | 2,157,881 | 2,157,881 | 2,157,881 | 2,157,881 | +0.0% | |
| Gross margin | 48.4% | 285.6% | −283.4% | 59.8% | 100.0% | 99.3% | −0.7 pts | |
| Operating margin | −18.1% | 258.1% | −309.9% | −4.7% | 261.6% | −37.8% | −299.5 pts | |
| Net margin | −18.1% | 258.1% | −309.9% | −4.9% | 262.1% | −37.9% | −299.9 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
