| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 5.2 | 6.4 | 6.4 | 3.7 | 6.6 | — | — | |
| Depreciation & amortization | 5.0 | 4.7 | 5.2 | 6.5 | 7.6 | 7.9 | +4.3% | |
| Stock-based compensation | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | — | — | |
| Change in working capital | (2.6) | (8.2) | (2.4) | (8.9) | (1.2) | 0.0 | +103.8% | |
| Operating cash flow | 6.4 | 3.9 | 9.7 | 1.3 | 11.6 | 14.6 | +26.1% | |
| Capital expenditure | (2.4) | (5.0) | (8.7) | (12.4) | (2.8) | (13.9) | −392.9% | |
| Acquisitions | 27.0 | (0.5) | 0.1 | (1.5) | 0.0 | — | — | |
| Investing cash flow | 24.6 | (9.3) | (12.5) | (13.6) | (14.3) | — | — | |
| Dividends paid | 0.0 | (1.3) | (1.3) | (1.4) | (1.5) | (1.6) | −4.3% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Debt issued / repaid | (4.2) | 0.5 | (0.6) | 11.5 | 3.9 | — | — | |
| Financing cash flow | (5.9) | (0.4) | (3.4) | 6.8 | (0.4) | — | — | |
| Free cash flow | 4.0 | (1.1) | 1.0 | (11.1) | 8.8 | 10.5 | +19.8% | |
| Net change in cash | 25.0 | (5.8) | (6.5) | (5.6) | (3.6) | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.