| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 32.3 | 2.4 | (0.5) | 11.3 | 14.1 | 20.8 | +48.0% | |
| 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 | 0.0 | (0.0) | (0.1) | 0.0 | (0.0) | 0.0 | +227.8% | |
| Operating cash flow | 2.5 | 3.6 | 3.5 | 4.6 | 5.2 | 4.0 | −22.0% | |
| 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 | (0.6) | 8.7 | (3.7) | (0.4) | 9.9 | (12.0) | −220.7% | |
| Dividends paid | (6.1) | (6.2) | (4.7) | (4.6) | (4.8) | (5.0) | −5.6% | |
| Share buybacks | (0.8) | (1.6) | (0.1) | (1.3) | (0.2) | (1.9) | −781.5% | |
| Debt issued / repaid | 3.5 | (3.5) | 4.5 | 3.0 | 0.0 | 5.0 | — | |
| Financing cash flow | (3.6) | (9.9) | (2.2) | (5.5) | (6.7) | (3.7) | +43.9% | |
| Free cash flow | 2.5 | 3.6 | 3.5 | 4.6 | 5.2 | 4.0 | −22.0% | |
| Net change in cash | (1.7) | 2.4 | (2.4) | (1.2) | 8.4 | (2.3) | −127.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.