| GBP billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.5 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | +54.2% | |
| Cash & short-term investments | 0.5 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | +54.2% | |
| Receivables | 0.5 | 0.7 | 0.4 | 0.4 | 0.3 | 0.9 | +177.6% | |
| Inventory | 1.1 | 1.3 | 1.5 | 1.4 | 1.1 | 1.3 | +13.4% | |
| Total current assets | 2.2 | 2.6 | 2.6 | 2.5 | 2.4 | 2.7 | +14.7% | |
| Property, plant & equipment | 1.2 | 1.0 | 1.1 | 1.0 | 1.1 | 1.4 | +30.0% | |
| Goodwill & intangibles | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | +69.9% | |
| Long-term investments | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 2.1 | — | |
| Total assets | 3.8 | 4.1 | 4.3 | 4.5 | 5.1 | 6.5 | +26.4% | |
| Payables | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.9 | +158.6% | |
| Short-term debt | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | +118.7% | |
| Total current liabilities | 0.9 | 1.0 | 1.0 | 1.0 | 1.2 | 1.5 | +21.3% | |
| Long-term debt | 0.7 | 0.8 | 0.7 | 0.8 | 1.1 | 1.7 | +47.7% | |
| Total debt | 1.4 | 1.4 | 1.4 | 1.5 | 1.9 | 2.5 | +35.9% | |
| Net debt | 1.0 | 1.1 | 1.1 | 1.1 | 1.6 | 2.1 | +33.1% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 2.6 | 2.8 | 2.6 | 2.6 | 3.1 | 4.0 | +28.4% | |
| Total equity | 1.2 | 1.3 | 1.6 | 1.8 | 2.0 | 2.4 | +23.6% | |
| Retained earnings | 0.6 | 0.8 | 2.3 | 2.6 | 2.7 | 2.3 | −18.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
