| GBP millions | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | — | (1.1) | (0.4) | (7.8) | (8.3) | (9.7) | −17.2% | |
| Depreciation & amortization | 0.2 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | −100.0% | |
| Stock-based compensation | — | 0.0 | 0.0 | 4.7 | 0.6 | 0.0 | −100.0% | |
| Change in working capital | 0.1 | 0.1 | (0.9) | (1.0) | (0.2) | (1.3) | −639.2% | |
| Operating cash flow | (0.4) | (0.8) | (1.2) | (4.4) | (6.3) | (3.7) | +40.6% | |
| Capital expenditure | (0.1) | (0.4) | (0.1) | (0.9) | (0.0) | (0.0) | +84.8% | |
| Acquisitions | — | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | — | |
| Investing cash flow | — | (0.4) | (1.4) | (0.9) | 0.0 | 1.2 | +3033.4% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | — | (0.3) | (0.0) | 0.5 | 0.3 | 2.0 | +700.0% | |
| Financing cash flow | — | 0.6 | 2.7 | 12.0 | 0.5 | 6.1 | +1112.7% | |
| Free cash flow | (0.5) | (1.2) | (1.3) | (5.3) | (6.3) | (3.7) | +40.7% | |
| Net change in cash | — | (0.6) | 0.0 | 6.8 | (5.7) | 0.0 | +100.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.