| Reported currency millions | FY2021 · USD | FY2022 · USD | FY2023 · USD | FY2024 · USD | FY2025 · USD | FY2026 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 75.6 | 165.5 | 174.0 | 189.3 | 205.7 | 153.4 | −25.4% | |
| Cost of revenue | 5.4 | 23.2 | 25.6 | 27.1 | 26.4 | 50.3 | +90.8% | |
| Gross profit | 70.2 | 142.4 | 148.4 | 162.2 | 179.3 | 103.1 | −42.5% | |
| Research & development | 14.5 | 37.6 | 6.8 | 8.1 | 10.4 | — | — | |
| Selling, general & administrative | 15.9 | 35.7 | 129.3 | 141.4 | 154.0 | — | — | |
| Selling & marketing | 6.6 | 15.3 | 0.0 | 0.0 | 0.0 | — | — | |
| Operating expenses | 57.0 | 124.2 | 129.2 | 142.5 | 154.0 | 82.5 | −46.4% | |
| Operating income | 13.2 | 18.1 | 19.2 | 19.7 | 25.3 | 20.6 | −18.4% | |
| Interest expense | 0.1 | 5.0 | 6.4 | 5.1 | 1.3 | 1.4 | +13.0% | |
| Interest income | 0.0 | 0.0 | 0.2 | 1.1 | 0.0 | 0.9 | — | |
| Other income / expense | (0.1) | (5.0) | (6.1) | (4.0) | (1.3) | — | — | |
| Pre-tax income | 13.2 | 13.1 | 13.1 | 15.7 | 24.0 | 19.2 | −20.0% | |
| Income tax | 0.3 | 3.7 | 3.9 | 4.0 | 4.3 | 4.5 | +4.1% | |
| Net income | 12.9 | 9.4 | 9.2 | 11.7 | 19.7 | 14.7 | −25.2% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| EPS, basic (per share) | 0.48 | 0.27 | 0.26 | 0.33 | 0.56 | 0.42 | −24.7% | |
| EPS, diluted (per share) | 0.48 | 0.27 | 0.26 | 0.33 | 0.55 | 0.42 | −24.1% | |
| EBITDA | 18.5 | 47.5 | 51.6 | 54.3 | 38.8 | 46.3 | +19.2% | |
| Depreciation & amortization | 5.2 | 29.4 | 32.2 | 33.4 | 13.4 | 25.7 | +90.9% | |
| Weighted average shares (shares) | 26,811,000 | 35,110,000 | 35,146,000 | 34,957,076 | 35,621,376 | 34,861,000 | −2.1% | |
| Weighted average diluted shares (shares) | 27,185,000 | 35,477,000 | 35,435,000 | 35,292,000 | 35,595,000 | 35,236,000 | −1.0% | |
| Gross margin | 92.9% | 86.0% | 85.3% | 85.7% | 87.2% | 67.2% | −20.0 pts | |
| Operating margin | 17.5% | 11.0% | 11.0% | 10.4% | 12.3% | 13.4% | +1.1 pts | |
| Net margin | 17.1% | 5.7% | 5.3% | 6.2% | 9.6% | 9.6% | +0.0 pts |
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.
