| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | (0.5) | 0.0 | 3.9 | 3.6 | 0.0 | −99.6% | |
| Cost of revenue | 0.1 | 0.2 | 0.4 | 0.7 | 1.1 | 1.6 | +49.3% | |
| Gross profit | (0.1) | (0.8) | 0.4 | 3.2 | 3.6 | (1.6) | −144.2% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.2 | 0.2 | 0.2 | 0.9 | 1.6 | 0.0 | −100.0% | |
| Selling & marketing | 0.1 | 0.3 | 0.3 | 0.2 | 0.5 | 0.0 | −100.0% | |
| Operating expenses | 0.2 | 0.3 | 0.8 | 0.9 | 0.5 | 2.2 | +329.6% | |
| Operating income | (0.2) | 0.1 | (0.3) | 3.0 | 3.1 | (3.7) | −222.2% | |
| 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 | 0.0 | — | |
| Other income / expense | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Pre-tax income | (0.2) | 0.1 | (0.3) | 3.0 | 3.1 | (3.7) | −222.2% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (0.3) | 0.1 | (0.3) | 3.0 | 3.1 | (3.7) | −222.2% | |
| 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) | (0.08) | 0.01 | (0.02) | 0.12 | 0.08 | (0.06) | −177.9% | |
| EPS, diluted (per share) | (0.08) | 0.01 | (0.02) | 0.12 | 0.08 | (0.06) | −177.9% | |
| EBITDA | (0.1) | 0.1 | 0.0 | 3.0 | 3.1 | (3.7) | −222.2% | |
| Depreciation & amortization | 0.2 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 3,619,335 | 9,687,562 | 17,920,000 | 26,091,110 | 39,396,000 | 61,828,000 | +56.9% | |
| Weighted average diluted shares (shares) | 3,619,335 | 9,687,562 | 17,920,000 | 26,091,000 | 39,396,000 | 61,828,000 | +56.9% | |
| Gross margin | — | 142.8% | 3,981.8% | 83.1% | 100.0% | −10,500.0% | −10600.0 pts | |
| Operating margin | — | −17.5% | −2,963.6% | 77.6% | 85.9% | −24,933.3% | −25019.2 pts | |
| Net margin | — | −17.5% | −2,963.6% | 77.6% | 85.9% | −24,933.3% | −25019.2 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
