| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 34.9 | 54.2 | (70.6) | 21.9 | 43.6 | 51.4 | +17.9% | |
| 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) | 0.6 | (0.1) | 0.1 | (0.0) | (0.1) | −139.3% | |
| Operating cash flow | 4.0 | 3.0 | 4.5 | 5.1 | 3.1 | 1.8 | −42.5% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 10.2 | (5.9) | 15.0 | 28.4 | 56.4 | 55.0 | −2.4% | |
| Dividends paid | (14.7) | (18.0) | (17.0) | (14.8) | (13.5) | (15.1) | −12.0% | |
| Share buybacks | 0.0 | 0.0 | (3.7) | (19.7) | (42.2) | (41.9) | +0.9% | |
| Debt issued / repaid | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | (14.4) | 0.6 | (20.7) | (34.5) | (55.1) | (57.0) | −3.4% | |
| Free cash flow | 4.0 | 3.0 | 4.5 | 5.1 | 3.1 | 1.8 | −42.5% | |
| Net change in cash | (0.4) | (2.5) | (1.0) | (1.3) | 4.4 | 0.2 | −95.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.