| GBP millions | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 2.1 | 2.2 | 3.6 | 2.8 | 4.3 | 1.2 | −73.3% | |
| Depreciation & amortization | 1.2 | 0.6 | 0.6 | 0.6 | 0.6 | 0.9 | +40.0% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| Change in working capital | 0.3 | (1.5) | (2.0) | (1.1) | (2.9) | 1.5 | +149.5% | |
| Operating cash flow | 3.3 | 2.2 | 3.0 | 3.3 | 3.9 | 6.0 | +55.3% | |
| Capital expenditure | (0.4) | (1.0) | (0.9) | (1.9) | (0.9) | (1.5) | −66.1% | |
| Acquisitions | 0.0 | 0.0 | (3.3) | 0.6 | 0.0 | 0.0 | — | |
| Investing cash flow | (0.2) | (0.9) | (4.2) | (1.3) | (0.9) | (1.5) | −64.0% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | (0.4) | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.9) | (0.9) | 2.4 | (1.6) | (0.9) | (0.3) | +69.2% | |
| Financing cash flow | (1.4) | (1.3) | 1.8 | (2.1) | (1.3) | (0.9) | +30.2% | |
| Free cash flow | 2.9 | 1.2 | 2.1 | 1.4 | 2.9 | 4.5 | +51.9% | |
| Net change in cash | 0.8 | 0.3 | 0.4 | (1.1) | 1.1 | 2.0 | +79.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.