| Reported currency millions | FY2022 · GBX | FY2023 · GBP | FY2023 · GBX | FY2024 · GBP | FY2024 · GBX | FY2025 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 6.6 | 6.7 | 6.7 | 3.6 | 3.6 | 2.8 | −22.6% | |
| Cost of revenue | — | 3.3 | — | 3.3 | — | 2.8 | — | |
| Gross profit | 2.5 | 3.4 | 2.8 | 0.3 | 0.0 | (0.0) | −323.5% | |
| Research & development | — | 0.0 | — | 0.0 | — | 0.0 | — | |
| Selling, general & administrative | — | 1.9 | — | 1.9 | — | 1.7 | — | |
| Selling & marketing | — | 0.0 | — | 0.0 | — | 0.0 | — | |
| Operating expenses | — | 1.9 | — | 1.9 | — | 1.7 | — | |
| Operating income | — | 1.2 | — | (2.1) | — | (1.7) | — | |
| Interest expense | — | 0.4 | — | 0.0 | — | 0.0 | — | |
| Interest income | — | 0.0 | — | 0.0 | — | 0.0 | — | |
| Other income / expense | — | (2.1) | — | (4.7) | — | (0.2) | — | |
| Pre-tax income | — | (0.9) | — | (6.8) | — | (1.9) | — | |
| Income tax | — | (0.0) | — | (0.0) | — | 0.0 | — | |
| Net income | 1.4 | (0.9) | (0.9) | (6.8) | (6.8) | (1.9) | +71.5% | |
| Discontinued operations | — | 0.0 | — | 0.0 | — | 0.0 | — | |
| Other net income adjustments | — | 0.0 | — | (0.0) | — | 0.0 | — | |
| EPS, basic (per share) | 0.00 | (0.00) | (0.00) | (0.01) | (0.01) | (0.00) | +71.8% | |
| EPS, diluted (per share) | 0.00 | (0.00) | (0.00) | (0.01) | (0.01) | (0.00) | +71.8% | |
| EBITDA | 3.3 | 0.7 | 2.5 | (5.6) | (0.8) | (0.7) | +20.8% | |
| Depreciation & amortization | — | 1.5 | — | 0.8 | — | 1.1 | — | |
| Weighted average shares (shares) | — | 958,804,515 | — | 959,184,178 | — | 959,184,178 | — | |
| Weighted average diluted shares (shares) | — | 958,804,515 | — | 959,184,178 | — | 959,184,178 | — | |
| Gross margin | 38.7% | 50.8% | 41.9% | 7.3% | 0.3% | −1.0% | −1.3 pts | |
| Operating margin | — | 18.3% | — | −57.5% | — | −62.5% | — | |
| Net margin | 20.6% | −12.8% | −12.8% | −190.2% | −190.2% | −70.0% | +120.1 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.
