| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 15.9 | 67.9 | (88.7) | (29.7) | (6.6) | (0.5) | +92.1% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.1 | 0.2 | (0.3) | (1.2) | 0.4 | (0.4) | −183.1% | |
| Operating cash flow | (2.3) | (3.4) | (3.9) | (2.5) | (1.1) | (1.5) | −36.8% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 6.4 | 0.6 | (1.5) | (41.4) | (7.2) | 16.3 | +325.5% | |
| Dividends paid | (10.1) | (9.3) | (15.8) | (14.4) | (7.4) | (13.1) | −78.4% | |
| Share buybacks | (2.9) | (6.0) | (3.2) | (3.6) | (4.5) | (4.9) | −9.5% | |
| Debt issued / repaid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | (13.0) | 14.1 | 20.2 | 21.1 | 2.7 | (12.5) | −566.3% | |
| Free cash flow | (2.3) | (3.4) | (3.9) | (2.5) | (1.1) | (1.5) | −36.8% | |
| Net change in cash | (8.9) | 11.3 | 14.9 | (22.7) | (5.6) | 2.4 | +142.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
