| Reported currency millions | FY2021 · GBP | FY2022 · GBP | FY2023 · GBP | FY2024 · USD | FY2025 · USD | FY2026 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 17.0 | 18.1 | 14.7 | 17.1 | 26.0 | — | — | |
| Depreciation & amortization | 4.0 | 4.7 | 5.3 | 8.3 | 6.6 | 4.9 | −25.7% | |
| Stock-based compensation | 1.1 | 1.5 | 1.4 | 1.5 | 1.3 | — | — | |
| Change in working capital | 2.4 | 0.5 | (0.1) | (0.3) | (0.2) | (1.1) | −589.9% | |
| Operating cash flow | 23.0 | 24.9 | 19.1 | 21.6 | 25.2 | 22.4 | −11.0% | |
| Capital expenditure | (0.1) | (0.3) | (0.5) | (0.4) | (0.1) | (0.1) | +9.4% | |
| Acquisitions | 0.9 | 0.9 | 0.0 | 0.0 | 0.0 | — | — | |
| Investing cash flow | 0.9 | (4.1) | (0.5) | 4.9 | (0.1) | — | — | |
| Dividends paid | (9.7) | (14.9) | (19.4) | (19.9) | (20.9) | — | — | |
| Share buybacks | (2.5) | (2.7) | (2.6) | (1.3) | (1.6) | — | — | |
| Debt issued / repaid | (0.5) | (0.4) | (0.4) | (0.2) | 0.0 | — | — | |
| Financing cash flow | (12.9) | (24.2) | (19.0) | (21.3) | (23.3) | — | — | |
| Free cash flow | 22.9 | 24.7 | 18.6 | 21.1 | 25.0 | 22.3 | −11.0% | |
| Net change in cash | 10.9 | (2.8) | (0.2) | 5.3 | 1.8 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Reporting currencies differ or are unavailable; each column identifies its currency.
