| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.3 | 0.1 | (0.7) | 1.5 | 2.8 | — | — | |
| Depreciation & amortization | 3.1 | 4.7 | 6.4 | 7.0 | 8.3 | 10.0 | +21.0% | |
| Stock-based compensation | 0.5 | 1.7 | 2.3 | 2.3 | 2.6 | — | — | |
| Change in working capital | 1.5 | (2.2) | (2.1) | (0.5) | (4.3) | (9.8) | −131.3% | |
| Operating cash flow | 5.5 | 4.5 | 6.9 | 10.6 | 9.4 | 7.7 | −18.1% | |
| Capital expenditure | (6.8) | (12.2) | (7.2) | (6.8) | (7.0) | (10.2) | −45.4% | |
| Acquisitions | (0.6) | (0.6) | 0.0 | 0.0 | 0.0 | — | — | |
| Investing cash flow | (6.6) | (12.1) | (7.2) | (6.8) | (7.0) | — | — | |
| Dividends paid | (0.2) | (0.2) | 0.0 | 0.0 | 0.0 | — | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Debt issued / repaid | (0.7) | 0.8 | (0.6) | (1.8) | 0.0 | — | — | |
| Financing cash flow | 3.1 | 14.4 | (2.2) | (3.8) | (2.7) | — | — | |
| Free cash flow | (1.3) | (7.6) | (0.2) | 3.8 | 2.4 | (0.1) | −102.5% | |
| Net change in cash | 1.9 | 6.8 | (2.3) | (0.1) | (0.3) | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.