| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | 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 | — | — | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.0 | 0.4 | — | — | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | |
| Operating expenses | (0.4) | 1.1 | 0.4 | 0.8 | — | — | — | |
| Operating income | 0.4 | (1.1) | (0.4) | (0.8) | (4.4) | (1.3) | +70.8% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +52.4% | |
| Other income / expense | (0.0) | 0.0 | 0.0 | 0.0 | — | — | — | |
| Pre-tax income | 0.4 | (1.1) | (0.4) | (0.8) | (4.4) | (1.2) | +72.5% | |
| Income tax | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | — | |
| Net income | 0.4 | (1.1) | (0.4) | (0.8) | (4.4) | (1.2) | +72.5% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | |
| EPS, basic (per share) | 0.10 | (0.10) | (0.02) | (0.05) | (0.23) | (0.01) | +95.7% | |
| EPS, diluted (per share) | 0.10 | (0.10) | (0.02) | (0.05) | (0.23) | (0.01) | +95.7% | |
| EBITDA | 0.4 | (1.1) | 0.0 | (0.8) | (4.4) | (1.3) | +70.8% | |
| Depreciation & amortization | 0.4 | 0.3 | 0.4 | 0.4 | — | — | — | |
| Weighted average shares (shares) | 7,383,146 | 15,091,930 | 16,252,335 | 16,891,304 | 19,004,348 | 102,905,909 | +441.5% | |
| Weighted average diluted shares (shares) | 7,383,146 | 15,091,930 | 16,252,335 | 16,546,452 | 19,004,348 | 102,905,909 | +441.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
