| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +2331.6% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | +81038.1% | |
| Gross profit | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | (0.3) | −60599.0% | |
| Operating expenses | 0.2 | 0.3 | 0.6 | 0.5 | 1.5 | 2.7 | +73.4% | |
| Operating income | (0.2) | (0.3) | (0.6) | (0.5) | (1.5) | (2.9) | −89.9% | |
| Interest expense | 0.0 | 0.5 | 0.7 | 0.4 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Pre-tax income | (0.2) | (0.9) | (0.6) | 0.2 | (2.5) | (2.9) | −18.3% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (0.2) | (0.9) | (0.6) | 0.2 | (2.5) | (2.9) | −18.3% | |
| EPS, basic (per share) | (2.76) | (9.20) | (5.44) | 1.61 | (1.92) | (0.60) | +68.7% | |
| EPS, diluted (per share) | (2.76) | (9.20) | (5.44) | 1.44 | (1.92) | (0.60) | +68.7% | |
| EBITDA | (0.2) | (0.3) | (0.6) | (0.5) | (1.5) | (2.7) | −73.5% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | +69637.2% | |
| Weighted average shares (shares) | 84,000 | 98,097 | 102,816 | 105,186 | 1,289,562 | 4,879,988 | +278.4% | |
| Weighted average diluted shares (shares) | 84,000 | 98,097 | 102,816 | 117,686 | 1,289,562 | 4,879,988 | +278.4% | |
| Gross margin | — | — | — | — | 55.6% | −1,382.6% | −1438.2 pts | |
| Operating margin | — | — | — | — | −204,376.3% | −15,961.8% | +188414.4 pts | |
| Net margin | — | — | — | — | −328,202.1% | −15,963.3% | +312238.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
