| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 7.7 | 56.5 | (50.0) | (6.9) | 13.1 | 2.6 | −80.4% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.4) | 0.9 | (0.3) | (0.1) | (0.2) | 0.1 | +152.3% | |
| Operating cash flow | (1.3) | (1.9) | (1.9) | (3.6) | (3.5) | (3.7) | −4.8% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (6.0) | 1.1 | 12.1 | (36.0) | (1.5) | 12.7 | +958.6% | |
| Dividends paid | (15.9) | (18.1) | (20.6) | (18.3) | (15.3) | (16.0) | −4.6% | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | (0.5) | 10.0 | 14.1 | 3.6 | 4.7 | (8.9) | −290.7% | |
| Free cash flow | (1.3) | (1.9) | (1.9) | (3.6) | (3.5) | (3.7) | −4.8% | |
| Net change in cash | (7.9) | 9.2 | 24.3 | (36.0) | (0.3) | 0.1 | +140.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
