| GBP billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.1 | 1.2 | 1.4 | 1.8 | 1.9 | 1.9 | +3.0% | |
| Cost of revenue | 1.1 | 1.2 | 1.3 | 1.6 | 1.7 | 1.8 | +2.0% | |
| Gross profit | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | +14.4% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | — | — | |
| Selling & marketing | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | — | — | |
| Operating expenses | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +11.5% | |
| Operating income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +22.4% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +0.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +11.2% | |
| Other income / expense | 0.0 | (0.0) | (0.0) | 0.0 | 0.0 | — | — | |
| Pre-tax income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +24.7% | |
| Income tax | 0.0 | (0.0) | 0.0 | (0.0) | 0.0 | 0.0 | +31.4% | |
| Net income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +22.6% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| EPS, basic (per share) | 0.07 | 0.06 | 0.09 | 0.36 | 0.34 | 0.42 | +22.6% | |
| EPS, diluted (per share) | 0.07 | 0.05 | 0.08 | 0.35 | 0.32 | 0.40 | +24.7% | |
| EBITDA | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | +2.9% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +4.5% | |
| Weighted average shares (shares) | 109,976,145 | 109,016,667 | 105,180,316 | 100,051,095 | 99,627,362 | 98,876,195 | −0.8% | |
| Weighted average diluted shares (shares) | 113,780,843 | 115,643,799 | 112,466,691 | 104,366,312 | 104,295,482 | 103,268,540 | −1.0% | |
| Gross margin | 6.5% | 6.7% | 7.0% | 7.4% | 8.1% | 9.0% | +0.9 pts | |
| Operating margin | 0.8% | 1.3% | 1.1% | 1.4% | 2.1% | 2.5% | +0.4 pts | |
| Net margin | 0.7% | 0.5% | 0.7% | 2.0% | 1.8% | 2.1% | +0.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.