| Reported currency millions | FY2021 · GBP | FY2022 · GBX | FY2022 · GBP | FY2023 · GBP | FY2024 · GBP | FY2025 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 10.5 | 10.5 | 33.2 | 22.0 | 25.1 | 19.0 | −24.2% | |
| Cost of revenue | 6.9 | — | 15.5 | 19.9 | 16.4 | 13.7 | −16.2% | |
| Gross profit | 3.6 | 4.1 | 17.7 | 2.1 | 8.7 | 5.3 | −39.2% | |
| Research & development | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.3 | — | 13.6 | 7.8 | 3.1 | 4.9 | +61.2% | |
| Selling & marketing | 0.0 | — | 13.1 | 0.7 | 1.3 | 0.0 | −100.0% | |
| Operating expenses | 4.2 | — | 15.5 | 13.2 | 16.1 | 4.9 | −69.4% | |
| Operating income | (1.5) | — | 2.7 | (11.1) | (7.4) | 0.4 | +104.7% | |
| Interest expense | 0.2 | — | 1.1 | 1.7 | 0.7 | 1.0 | +54.5% | |
| Interest income | 0.0 | — | 1.1 | 0.0 | 0.3 | 0.0 | −91.8% | |
| Other income / expense | (1.2) | — | (1.6) | (5.2) | (2.1) | (2.8) | −35.0% | |
| Pre-tax income | (2.7) | — | 1.1 | (16.3) | (9.5) | (2.4) | +74.4% | |
| Income tax | (0.7) | — | 0.5 | (0.2) | (1.6) | 1.0 | +158.5% | |
| Net income | (1.4) | (1.4) | 0.6 | (16.0) | (8.2) | (3.4) | +58.5% | |
| Discontinued operations | 1.2 | — | 0.0 | 0.0 | (0.3) | 0.0 | +100.0% | |
| Other net income adjustments | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (0.00) | (0.00) | 0.00 | (0.00) | (0.02) | (0.01) | +58.3% | |
| EPS, diluted (per share) | (0.00) | (0.00) | 0.00 | (0.00) | (0.02) | (0.01) | +58.3% | |
| EBITDA | (2.1) | (1.2) | 2.9 | (2.6) | (7.9) | (0.4) | +95.0% | |
| Depreciation & amortization | 0.3 | — | 1.4 | 0.5 | 0.4 | 1.0 | +145.4% | |
| Weighted average shares (shares) | 323,783,000 | — | 350,406,000 | 353,962,000 | 387,224,625 | 387,224,625 | +0.0% | |
| Weighted average diluted shares (shares) | 323,783,000 | — | 434,398,000 | 353,952,000 | 387,224,625 | 387,224,625 | +0.0% | |
| Gross margin | 34.2% | 38.7% | 53.3% | 9.6% | 34.7% | 27.8% | −6.9 pts | |
| Operating margin | −14.3% | — | 8.1% | −50.4% | −29.7% | 1.8% | +31.5 pts | |
| Net margin | −13.7% | −13.7% | 1.8% | −72.7% | −32.7% | −17.9% | +14.8 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.
