| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.0 | 2.3 | 4.0 | 2.8 | 2.0 | 1.5 | −24.2% | |
| Cost of revenue | 1.4 | 2.1 | 3.2 | 2.0 | 1.9 | 1.7 | −7.9% | |
| Gross profit | (0.4) | 0.2 | 0.8 | 0.8 | 0.1 | (0.2) | −238.3% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.5 | 0.5 | 0.7 | 0.5 | 0.2 | 0.8 | +351.4% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 1.0 | 1.0 | 1.2 | 0.9 | 1.2 | 1.7 | +35.3% | |
| Operating income | (1.4) | (0.8) | (0.4) | (0.1) | (1.1) | (1.9) | −71.2% | |
| Interest expense | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.4 | −9.6% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | 0.1 | (0.3) | (0.1) | (0.3) | (0.4) | (0.3) | +16.6% | |
| Pre-tax income | (1.3) | (1.1) | (0.5) | (0.5) | (1.5) | (2.2) | −47.4% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (1.3) | (1.1) | (0.5) | (0.5) | (1.5) | (2.2) | −47.4% | |
| 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) | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) | +75.0% | |
| EPS, diluted (per share) | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) | +75.0% | |
| EBITDA | (0.8) | (0.5) | 0.2 | 0.5 | (0.4) | (1.2) | −176.3% | |
| Depreciation & amortization | 0.3 | 0.4 | 0.5 | 0.6 | 0.7 | 0.7 | +6.7% | |
| Weighted average shares (shares) | 376,299,206 | 692,287,657 | 732,742,452 | 746,520,534 | 1,925,182,923 | 8,772,170,158 | +355.7% | |
| Weighted average diluted shares (shares) | 376,299,206 | 692,287,657 | 732,742,452 | 746,520,534 | 1,925,182,923 | 8,772,170,158 | +355.7% | |
| Gross margin | −38.5% | 7.5% | 20.0% | 28.1% | 7.1% | −12.9% | −19.9 pts | |
| Operating margin | −132.9% | −34.5% | −9.9% | −4.5% | −54.0% | −121.8% | −67.8 pts | |
| Net margin | −127.0% | −47.7% | −13.6% | −16.8% | −74.0% | −143.9% | −69.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in USD; the shares trade in GBP.
