| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 21.9 | 28.8 | 12.9 | 14.6 | 7.6 | 6.5 | −14.4% | |
| Cost of revenue | (1.6) | (2.9) | (2.4) | 3.2 | 4.0 | 4.8 | +19.5% | |
| Gross profit | 23.5 | 31.7 | 15.4 | 11.4 | 7.6 | 1.7 | −77.2% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.5 | 0.5 | 0.7 | 0.7 | 0.8 | 0.7 | −8.3% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.5 | 0.5 | 0.7 | 0.8 | 0.9 | 0.8 | −7.3% | |
| Operating income | 21.3 | 28.3 | 12.2 | 10.6 | 6.8 | 0.9 | −86.1% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.6 | 0.4 | 0.6 | 3.0 | 5.0 | 0.8 | −84.0% | |
| Other income / expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Pre-tax income | 21.3 | 28.3 | 12.2 | 10.6 | 6.8 | 0.9 | −86.1% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 21.3 | 28.3 | 12.2 | 10.6 | 6.8 | 0.9 | −86.1% | |
| 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) | 0.15 | 0.18 | 0.07 | 0.04 | 0.02 | 0.00 | −88.2% | |
| EPS, diluted (per share) | 0.15 | 0.18 | 0.07 | 0.04 | 0.02 | 0.00 | −88.2% | |
| EBITDA | 21.3 | 28.3 | 12.2 | 10.6 | 6.8 | 0.9 | −86.1% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 138,776,000 | 155,125,000 | 187,113,000 | 244,463,000 | 305,699,410 | 355,464,523 | +16.3% | |
| Weighted average diluted shares (shares) | 138,776,000 | 155,125,000 | 187,113,000 | 244,463,000 | 305,699,410 | 355,464,523 | +16.3% | |
| Gross margin | 107.3% | 110.2% | 118.7% | 78.2% | 100.0% | 26.6% | −73.4 pts | |
| Operating margin | 97.6% | 98.2% | 94.6% | 72.9% | 88.7% | 14.4% | −74.4 pts | |
| Net margin | 97.6% | 98.2% | 94.6% | 72.9% | 88.7% | 14.4% | −74.4 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.