| GBP millions | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2024 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Gross profit | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | (0.0) | — | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.3 | 0.3 | 3.3 | 2.9 | 5.6 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.3 | 0.3 | 3.3 | 2.9 | 5.6 | 0.5 | −90.7% | |
| Operating income | (0.3) | (0.3) | (3.3) | (2.9) | (5.6) | (0.6) | +90.0% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.2 | 0.5 | 0.0 | −100.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | 0.0 | 0.0 | 0.0 | (0.2) | (0.5) | 7.3 | +1486.0% | |
| Pre-tax income | (0.3) | (0.3) | (3.3) | (2.9) | (6.1) | 6.7 | +209.5% | |
| Income tax | 0.0 | 0.0 | 0.0 | (0.1) | 0.6 | 0.0 | −100.0% | |
| Net income | (0.3) | (0.3) | (3.2) | (2.8) | (6.7) | 6.7 | +199.4% | |
| 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) | (0.01) | (0.01) | (0.01) | (0.01) | (0.02) | 0.01 | +154.0% | |
| EPS, diluted (per share) | (0.01) | (0.01) | (0.01) | (0.01) | (0.02) | 0.01 | +154.0% | |
| EBITDA | (0.3) | (0.3) | (3.1) | (2.9) | (5.2) | (0.5) | +89.6% | |
| Depreciation & amortization | 0.2 | 0.2 | 0.0 | 0.1 | 0.4 | 0.0 | −95.3% | |
| Weighted average shares (shares) | 42,949,987 | 42,949,987 | 218,418,394 | 280,455,370 | 384,644,528 | 706,212,402 | +83.6% | |
| Weighted average diluted shares (shares) | 42,949,987 | 42,949,987 | 218,418,394 | 280,455,370 | 384,644,528 | 706,212,402 | +83.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
