| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.2 | 2.6 | (1.9) | (1.1) | (0.1) | 0.0 | +100.0% | |
| Cost of revenue | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.0 | −100.0% | |
| Gross profit | (0.0) | 2.3 | (2.2) | (1.3) | (0.4) | (0.3) | +18.7% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.5 | 0.5 | 0.5 | 0.3 | 0.3 | 0.6 | +108.5% | |
| Selling & marketing | 0.2 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.5 | 0.5 | 0.5 | 0.3 | 0.4 | 0.6 | +50.8% | |
| Operating income | (0.5) | (0.5) | (0.5) | (1.6) | (0.8) | (0.6) | +18.3% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | −33.3% | |
| Other income / expense | (0.5) | 2.8 | 0.0 | (0.1) | (0.1) | 0.2 | +485.9% | |
| Pre-tax income | (1.0) | 2.0 | (2.4) | (1.7) | (0.8) | (0.4) | +53.7% | |
| Income tax | 0.0 | 2.1 | (2.5) | 0.0 | 0.0 | 0.0 | — | |
| Net income | (1.0) | 2.0 | (2.4) | (1.7) | (0.8) | (0.4) | +53.7% | |
| 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) | (0.01) | 0.01 | (0.01) | (0.00) | (0.00) | (0.00) | +76.5% | |
| EPS, diluted (per share) | (0.01) | 0.00 | (0.01) | (0.00) | (0.00) | (0.00) | +76.5% | |
| EBITDA | 0.0 | 2.0 | (2.5) | (1.7) | (0.9) | (0.4) | +55.2% | |
| Depreciation & amortization | 0.3 | 0.0 | 2.5 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 93,320,000,000 | 362,570,000,000 | 419,796,506,000 | 419,796,506,000 | 494,130,000,000 | 919,270,000 | −99.8% | |
| Weighted average diluted shares (shares) | 93,320,000,000 | 362,570,000,000 | 419,796,506,000 | 419,796,506,000 | 494,130,000,000 | 919,270,000 | −99.8% | |
| Gross margin | −9.6% | 90.1% | 113.0% | 124.5% | 380.9% | — | — | |
| Operating margin | −282.0% | −20.7% | 26.9% | 152.7% | 830.9% | — | — | |
| Net margin | −593.4% | 77.2% | 124.6% | 158.3% | 898.9% | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
