| USD 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 | 0.0 | — | |
| Gross profit | 0.0 | (0.0) | 0.0 | (0.0) | 0.0 | 0.0 | — | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 2.0 | 2.4 | 2.8 | 3.0 | 4.7 | 3.7 | −22.1% | |
| Selling & marketing | 1.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.0 | −100.0% | |
| Operating expenses | 1.9 | 2.8 | 3.2 | 3.0 | 25.8 | 3.7 | −85.8% | |
| Operating income | (1.9) | (2.8) | (3.2) | (3.0) | (25.8) | (3.7) | +85.8% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +267.5% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | 0.0 | (0.0) | (0.3) | (0.0) | (0.0) | 2.1 | +42389.0% | |
| Pre-tax income | (1.9) | (2.8) | (3.2) | (3.0) | (25.8) | (1.6) | +94.0% | |
| Income tax | (0.0) | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | −100.0% | |
| Net income | (1.9) | (2.8) | (3.2) | (3.0) | (25.8) | (1.6) | +94.0% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | (0.8) | 0.0 | (0.1) | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (0.00) | (0.00) | (0.00) | (0.00) | (0.02) | 0.00 | +105.2% | |
| EPS, diluted (per share) | (0.00) | (0.00) | (0.00) | (0.00) | (0.02) | 0.00 | +105.2% | |
| EBITDA | (2.0) | (2.0) | (2.8) | (3.0) | (4.7) | (3.7) | +21.8% | |
| Depreciation & amortization | 0.0 | 0.0 | (0.0) | 0.0 | 20.4 | 0.0 | −100.0% | |
| Weighted average shares (shares) | 704,760,000 | 822,875,086 | 939,717,000 | 1,021,509,000 | 1,111,446,000 | 1,293,866,195 | +16.4% | |
| Weighted average diluted shares (shares) | 704,760,000 | 822,875,086 | 939,717,000 | 1,021,272,000 | 1,111,428,000 | 1,293,866,195 | +16.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in USD; the shares trade in GBP.
