| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (1.1) | (0.7) | (1.1) | (1.4) | (1.0) | (1.6) | −64.6% | |
| 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 | 0.1 | 0.0 | 0.0 | 0.3 | (0.1) | (0.7) | −457.5% | |
| Operating cash flow | (0.9) | (0.5) | (0.8) | (0.8) | (0.7) | (1.8) | −149.5% | |
| Capital expenditure | (1.1) | (1.0) | (1.4) | (0.7) | (2.8) | (0.0) | +100.0% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (1.1) | (1.0) | (1.4) | (0.7) | (0.1) | (1.4) | −2296.0% | |
| 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 | 0.0 | — | |
| Debt issued / repaid | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | 2.0 | 1.3 | 2.4 | 1.3 | 0.8 | 4.0 | +411.8% | |
| Free cash flow | (1.9) | (1.5) | (2.2) | (1.5) | (3.6) | (1.8) | +48.4% | |
| Net change in cash | 0.1 | (0.1) | 0.3 | (0.2) | (0.0) | 0.8 | +5071.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.