| Reported currency millions | FY2020 · USD | FY2021 · USD | FY2022 · USD | FY2023 · USD | FY2024 · USD | FY2025 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.8 | 0.0 | 0.4 | 1.5 | 2.8 | 0.8 | −70.2% | |
| Cost of revenue | 3.1 | 4.6 | 0.6 | 1.2 | 1.9 | 2.3 | +23.6% | |
| Gross profit | (0.2) | 0.0 | (0.1) | 0.3 | 0.9 | (1.5) | −260.8% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | 0.5 | 0.7 | 0.9 | 0.9 | 1.2 | — | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | — | — | |
| Operating expenses | 2.8 | 0.9 | 1.6 | 1.5 | 3.2 | 1.3 | −60.6% | |
| Operating income | (0.5) | (0.9) | (1.2) | (1.2) | (2.3) | (2.8) | −19.9% | |
| Interest expense | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | +49.2% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Other income / expense | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | — | — | |
| Pre-tax income | (0.5) | (0.9) | (1.2) | (1.2) | (2.3) | (3.4) | −45.8% | |
| Income tax | (0.0) | (0.1) | 0.0 | 0.0 | (0.0) | (0.0) | −49.2% | |
| Net income | (0.5) | (1.4) | (1.6) | (1.2) | (2.2) | (4.0) | −80.4% | |
| Discontinued operations | 0.0 | (0.6) | (0.4) | 0.0 | 0.0 | — | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| EPS, basic (per share) | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) | −54.5% | |
| EPS, diluted (per share) | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) | −54.5% | |
| EBITDA | (0.3) | (0.8) | (1.1) | (1.2) | (2.3) | (2.7) | −18.8% | |
| Depreciation & amortization | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | −98.6% | |
| Weighted average shares (shares) | 1,028,482,000 | 1,345,679,012 | 1,563,152,455 | 1,852,986,217 | 2,033,699,977 | 2,278,799,754 | +12.1% | |
| Weighted average diluted shares (shares) | 1,028,482,000 | 1,354,950,456 | 1,563,152,455 | 1,851,424,219 | 2,033,699,977 | 2,278,799,754 | +12.1% | |
| Gross margin | −8.4% | 104.4% | −30.1% | 18.5% | 33.0% | −178.0% | −210.9 pts | |
| Operating margin | −17.5% | −1,937.8% | −273.5% | −83.4% | −82.1% | −330.2% | −248.1 pts | |
| Net margin | −17.3% | −3,177.8% | −368.3% | −83.4% | −77.9% | −471.6% | −393.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Reporting currencies differ or are unavailable; each column identifies its currency.
