| Reported currency millions | FY2020 · USD | FY2021 · USD | FY2022 · USD | FY2023 · USD | FY2024 · USD | FY2025 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (1.0) | (1.0) | 0.0 | (9.6) | (3.3) | — | — | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Stock-based compensation | 0.1 | 0.1 | 0.0 | 0.2 | 0.1 | — | — | |
| Change in working capital | 0.0 | 0.0 | 0.0 | 0.1 | (0.2) | 0.0 | +119.9% | |
| Operating cash flow | (0.2) | (0.8) | (0.9) | (0.8) | (0.9) | (0.9) | +9.2% | |
| Capital expenditure | (0.6) | (1.2) | (14.4) | (1.0) | (1.4) | (0.3) | +80.8% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Investing cash flow | (1.2) | (16.4) | (16.4) | (1.0) | (1.4) | — | — | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Debt issued / repaid | 0.0 | 5.4 | 0.0 | 0.0 | 0.0 | — | — | |
| Financing cash flow | 1.9 | 17.1 | 2.4 | 2.7 | 3.0 | — | — | |
| Free cash flow | (0.8) | (2.0) | (15.3) | (1.8) | (2.4) | (0.9) | +63.9% | |
| Net change in cash | (0.1) | (0.0) | (0.1) | 0.9 | 0.7 | — | — |
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.
