| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 8.9 | 2.2 | 5.0 | 11.4 | +130.2% | |
| Cost of revenue | 0.0 | 0.1 | 5.7 | 0.9 | 3.7 | 4.5 | +20.9% | |
| Gross profit | 0.0 | (0.1) | 3.2 | 1.3 | 1.2 | 6.9 | +463.7% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.6 | 0.8 | 3.3 | 2.6 | 1.5 | 13.6 | +819.3% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.6 | 0.8 | 3.3 | 2.6 | 3.3 | 13.6 | +308.8% | |
| Operating income | (0.6) | (0.8) | (0.2) | (1.3) | (2.1) | (6.7) | −219.1% | |
| Interest expense | 0.0 | 0.0 | 0.5 | 1.4 | 2.0 | 6.5 | +217.1% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.0) | (0.7) | (0.5) | (1.4) | (2.0) | (3.0) | −44.7% | |
| Pre-tax income | (0.6) | (1.5) | (0.7) | (2.7) | (4.2) | (9.7) | −133.4% | |
| Income tax | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (0.6) | (2.3) | (0.7) | (2.7) | (4.2) | (9.7) | −133.4% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (0.00) | (0.01) | (0.00) | (0.01) | (0.01) | (0.01) | −56.7% | |
| EPS, diluted (per share) | (0.00) | (0.01) | (0.00) | (0.01) | (0.01) | (0.01) | −56.7% | |
| EBITDA | (0.6) | (0.7) | 0.1 | (1.0) | (1.9) | (6.0) | −217.9% | |
| Depreciation & amortization | 0.0 | 0.1 | 0.3 | 0.3 | 0.2 | 0.8 | +228.9% | |
| Weighted average shares (shares) | 252,004,667 | 353,369,120 | 474,744,043 | 498,513,333 | 621,591,869 | 924,789,303 | +48.8% | |
| Weighted average diluted shares (shares) | 252,004,667 | 353,369,120 | 474,744,043 | 498,513,333 | 621,591,869 | 924,789,303 | +48.8% | |
| Gross margin | — | — | 35.5% | 57.4% | 24.7% | 60.5% | +35.8 pts | |
| Operating margin | — | — | −1.8% | −59.1% | −42.6% | −59.1% | −16.5 pts | |
| Net margin | — | — | −7.6% | −122.3% | −83.8% | −85.0% | −1.2 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in USD; the shares trade in GBP.
