| GBP millions | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 47.7 | (7.2) | 36.3 | (37.7) | (5.6) | (1.0) | +81.4% | |
| Cost of revenue | (1.4) | 1.2 | (1.7) | 1.4 | 0.1 | 0.6 | +298.6% | |
| Gross profit | 49.0 | (8.4) | 38.0 | (39.1) | (6.9) | (1.6) | +76.7% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.8 | +95.8% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.8 | +94.5% | |
| Operating income | 47.3 | (7.6) | 35.9 | (38.1) | (7.2) | (2.5) | +65.8% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.6 | +298.6% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +66.7% | |
| Other income / expense | (0.0) | (0.0) | (0.0) | (0.0) | (0.2) | 0.0 | +100.0% | |
| Pre-tax income | 47.3 | (7.6) | 35.9 | (38.1) | (7.4) | (2.5) | +66.6% | |
| Income tax | (0.0) | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | — | |
| Net income | 47.3 | (7.6) | 35.9 | (38.1) | (7.4) | (2.5) | +66.6% | |
| 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) | 1.43 | (0.22) | 1.06 | (1.13) | (0.22) | (0.08) | +65.8% | |
| EPS, diluted (per share) | 1.43 | (0.22) | 1.06 | (1.13) | (0.22) | (0.08) | +65.8% | |
| EBITDA | 47.3 | 0.0 | 35.9 | 0.0 | 0.0 | (2.5) | — | |
| Depreciation & amortization | 0.0 | 7.6 | 0.0 | 38.1 | 7.2 | 0.0 | −100.0% | |
| Weighted average shares (shares) | 32,971,792 | 33,826,929 | 33,826,929 | 33,826,929 | 33,826,929 | 32,686,825 | −3.4% | |
| Weighted average diluted shares (shares) | 32,971,792 | 33,826,929 | 33,826,929 | 33,826,929 | 33,826,929 | 32,686,825 | −3.4% | |
| Gross margin | 102.9% | 117.4% | 104.7% | 103.6% | 124.4% | 156.4% | +32.0 pts | |
| Operating margin | 99.2% | 105.2% | 98.9% | 101.0% | 129.5% | 238.2% | +108.7 pts | |
| Net margin | 99.2% | 105.4% | 98.9% | 101.0% | 132.2% | 238.2% | +106.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.