| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cost of revenue | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Gross profit | (0.0) | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | 0.0 | +100.0% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | 1.0 | 1.5 | 1.8 | 2.5 | 0.0 | 1.5 | — | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Operating expenses | 1.0 | 1.2 | 1.7 | 2.4 | 1.6 | 1.5 | 1.2 | −16.7% | |
| Operating income | (1.1) | (1.6) | (1.8) | (2.4) | (1.7) | (1.6) | (1.2) | +20.3% | |
| Interest expense | 0.2 | 0.0 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | +9.3% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −42.5% | |
| Other income / expense | (0.2) | 0.1 | (0.2) | (0.5) | (0.1) | (0.1) | — | — | |
| Pre-tax income | (1.3) | (1.5) | (2.0) | (2.9) | (1.8) | (1.7) | (1.5) | +10.1% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (1.1) | (1.4) | (1.9) | (2.9) | (1.8) | (1.7) | (1.5) | +11.8% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | — | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| EPS, basic (per share) | (0.09) | (0.08) | (0.12) | (0.13) | (0.05) | (0.03) | (0.03) | +22.8% | |
| EPS, diluted (per share) | (0.09) | (0.08) | (0.12) | (0.13) | (0.05) | (0.03) | (0.03) | +22.8% | |
| EBITDA | (1.1) | (1.4) | (1.7) | (2.7) | (1.7) | (1.5) | — | — | |
| Depreciation & amortization | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | — | — | |
| Weighted average shares (shares) | 12,156,000 | 16,597,000 | 16,634,000 | 21,699,000 | 34,550,000 | 52,396,160 | — | — | |
| Weighted average diluted shares (shares) | 12,156,000 | 16,597,000 | 16,634,000 | 21,699,000 | 34,550,000 | 52,396,160 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
TTM ends 2026-06-30 and uses four consecutive reported quarters.
