| Reported currency millions | FY2022 · GBX | FY2023 · GBP | FY2023 · GBX | FY2024 · GBP | FY2024 · GBX | FY2025 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.9 | 4.3 | 4.3 | 4.8 | 0.9 | 0.6 | −38.1% | |
| Cost of revenue | — | 1.9 | — | 2.0 | — | 0.9 | — | |
| Gross profit | 0.4 | 2.4 | 0.8 | 2.8 | (0.2) | (0.3) | −55.4% | |
| Research & development | — | 1.3 | — | 0.9 | — | 0.0 | — | |
| Selling, general & administrative | — | 6.3 | — | 6.3 | — | 2.6 | — | |
| Selling & marketing | — | 0.0 | — | 0.0 | — | 0.0 | — | |
| Operating expenses | — | 8.6 | — | 8.8 | — | 2.6 | — | |
| Operating income | — | (6.2) | — | (6.0) | — | (2.9) | — | |
| Interest expense | — | 0.4 | — | 0.4 | — | 0.2 | — | |
| Interest income | — | 0.0 | — | 0.0 | — | 0.0 | — | |
| Other income / expense | — | (0.4) | — | (0.4) | — | (0.0) | — | |
| Pre-tax income | — | (6.6) | — | (6.4) | — | (2.9) | — | |
| Income tax | — | (0.4) | — | (0.2) | — | (0.2) | — | |
| Net income | (4.8) | (6.2) | (6.2) | (6.1) | (6.1) | (7.2) | −17.5% | |
| Discontinued operations | — | 0.0 | — | 0.0 | — | (4.4) | — | |
| Other net income adjustments | — | 0.0 | — | 0.0 | — | 0.0 | — | |
| EPS, basic (per share) | (0.01) | (0.01) | (0.01) | (0.00) | (0.00) | (0.00) | +45.0% | |
| EPS, diluted (per share) | (0.01) | (0.01) | (0.01) | (0.00) | (0.00) | (0.00) | +45.0% | |
| EBITDA | (4.6) | (4.6) | (4.8) | (4.7) | (3.0) | (2.2) | +26.3% | |
| Depreciation & amortization | — | 1.6 | — | 1.5 | — | 0.6 | — | |
| Weighted average shares (shares) | — | 729,239,439 | — | 1,534,906,164 | — | 3,314,912,923 | — | |
| Weighted average diluted shares (shares) | — | 729,239,439 | — | 1,534,906,164 | — | 3,314,912,923 | — | |
| Gross margin | 15.1% | 55.6% | 19.5% | 58.3% | −18.5% | −46.6% | −28.0 pts | |
| Operating margin | — | −143.3% | — | −123.6% | — | −490.9% | — | |
| Net margin | −165.8% | −143.3% | −143.3% | −126.8% | −650.7% | −1,236.2% | −585.5 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.
