| 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 | 0.1 | +455.6% | |
| Gross profit | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | (0.1) | −455.6% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.9 | 0.6 | 0.5 | 0.9 | 0.6 | 0.4 | −31.0% | |
| Selling & marketing | 0.9 | 0.6 | 0.5 | 0.3 | 0.2 | 0.0 | −100.0% | |
| Operating expenses | 0.9 | 0.6 | 0.5 | 0.9 | 0.5 | 1.2 | +154.1% | |
| Operating income | (0.9) | (0.6) | (0.5) | (0.9) | (0.5) | (1.3) | −167.8% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +78.8% | |
| Other income / expense | (0.2) | (1.1) | (0.0) | (0.0) | 0.1 | 1.4 | +2758.7% | |
| Pre-tax income | (1.0) | (1.7) | (0.5) | (0.9) | (0.4) | 0.2 | +142.5% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (1.0) | (1.7) | (0.5) | (0.9) | (0.4) | 0.2 | +142.5% | |
| 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 | +128.6% | |
| EPS, diluted (per share) | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) | 0.00 | +128.6% | |
| EBITDA | (0.8) | (1.7) | (0.5) | (0.9) | (0.4) | (1.2) | −184.8% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.1 | −86.3% | |
| Weighted average shares (shares) | 282,956,585 | 360,110,510 | 515,249,550 | 524,970,043 | 642,391,000 | 872,871,696 | +35.9% | |
| Weighted average diluted shares (shares) | 282,956,585 | 360,110,510 | 515,249,550 | 524,970,000 | 641,629,000 | 1,048,896,530 | +63.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
