| GBP millions | FY2019 | FY2020 | FY2021 | FY2022 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | (14.8) | 0.2 | 22.2 | 6.9 | 31.7 | 7.9 | −75.1% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 5.5 | 3.5 | −36.3% | |
| Gross profit | (14.8) | 0.2 | 22.2 | 6.9 | 17.7 | 4.4 | −75.2% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.6 | 0.9 | 0.6 | 0.7 | 6.3 | 0.8 | −87.6% | |
| Selling & marketing | 0.0 | 0.5 | 0.0 | 0.7 | 0.8 | 0.0 | −100.0% | |
| Operating expenses | 0.6 | 0.9 | 0.6 | 0.7 | 6.3 | 0.8 | −87.6% | |
| Operating income | (15.4) | (0.8) | 21.6 | 6.2 | 11.4 | 3.6 | −68.4% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.8 | 0.1 | 0.4 | 0.8 | 3.1 | 3.2 | +5.0% | |
| Other income / expense | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Pre-tax income | (15.4) | (0.8) | 21.6 | 6.2 | 11.4 | 3.6 | −68.4% | |
| Income tax | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (15.4) | (0.8) | 21.6 | 6.2 | 11.4 | 3.6 | −68.4% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | — | — | — | — | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (0.08) | (0.11) | 0.11 | 0.03 | 0.04 | 0.01 | −72.9% | |
| EPS, diluted (per share) | (0.08) | (0.00) | 0.11 | 0.03 | 0.04 | 0.01 | −72.9% | |
| EBITDA | (15.4) | (0.1) | 21.6 | 6.2 | 11.4 | 3.6 | −68.4% | |
| Depreciation & amortization | 0.2 | 0.8 | 0.2 | 0.2 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 195,581,908 | 193,445,500 | 193,445,500 | 198,639,819 | 271,803,550 | 315,236,047 | +16.0% | |
| Weighted average diluted shares (shares) | 195,581,908 | 193,445,500 | 193,445,500 | 198,639,819 | 271,803,550 | 315,236,047 | +16.0% | |
| Gross margin | 100.0% | 100.0% | 100.0% | 100.0% | 55.9% | 55.6% | −0.3 pts | |
| Operating margin | 104.0% | −458.1% | 97.2% | 90.2% | 35.9% | 45.6% | +9.7 pts | |
| Net margin | 104.0% | −500.6% | 97.2% | 90.2% | 35.9% | 45.6% | +9.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.