| Reported currency billions | FY2020 · GBP | FY2021 · GBP | FY2022 · GBP | FY2023 · GBP | FY2024 · USD | FY2025 · USD | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.4 | 2.2 | 2.8 | 3.0 | 4.6 | 3.8 | −16.8% | |
| Cost of revenue | 2.1 | 2.0 | 2.5 | 2.2 | 3.2 | 3.2 | −2.6% | |
| Gross profit | 0.3 | 0.3 | 0.3 | 0.5 | 1.4 | 0.7 | −50.2% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.3 | 0.3 | 0.4 | 0.4 | 0.7 | 0.6 | −21.6% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.3 | 0.4 | 0.4 | 0.6 | 0.7 | 0.6 | −22.5% | |
| Operating income | 0.0 | (0.0) | (0.1) | 0.1 | 0.6 | 0.1 | −82.4% | |
| Interest expense | 0.3 | 0.2 | 0.0 | 0.3 | 0.1 | 0.1 | +35.7% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Other income / expense | (0.6) | (0.2) | (0.1) | (0.2) | (0.6) | (0.1) | +88.8% | |
| Pre-tax income | (0.6) | (0.3) | (0.2) | (0.1) | 0.1 | 0.0 | −27.6% | |
| Income tax | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | −23.2% | |
| Net income | (0.6) | (0.2) | (0.1) | (0.2) | 0.0 | 0.0 | −26.6% | |
| Discontinued operations | (0.0) | 0.1 | 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) | (0.68) | (0.26) | (0.07) | (0.21) | 0.02 | 0.02 | −7.6% | |
| EPS, diluted (per share) | (0.68) | (0.26) | (0.07) | (0.21) | 0.02 | 0.02 | −9.1% | |
| EBITDA | 0.3 | 1.0 | 0.4 | 1.3 | 2.3 | 0.5 | −79.2% | |
| Depreciation & amortization | 0.2 | 1.1 | 0.2 | 1.2 | 1.7 | 0.4 | −78.3% | |
| Weighted average shares (shares) | 951,890,712 | 1,007,214,854 | 1,006,884,755 | 1,006,685,491 | 1,009,815,216 | 1,007,813,563 | −0.2% | |
| Weighted average diluted shares (shares) | 951,890,712 | 1,007,214,854 | 1,006,884,755 | 1,006,685,491 | 1,019,135,504 | 1,022,506,926 | +0.3% | |
| Gross margin | 12.3% | 12.3% | 10.7% | 15.7% | 29.9% | 17.9% | −12.0 pts | |
| Operating margin | 1.4% | −1.4% | −3.5% | 2.0% | 13.8% | 2.9% | −10.9 pts | |
| Net margin | −26.6% | −9.2% | −2.5% | −7.1% | 0.5% | 0.5% | −0.1 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.
