| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 111.7 | 118.6 | 117.4 | 125.1 | 135.7 | 146.2 | +7.7% | |
| Cost of revenue | 69.7 | 74.2 | 77.2 | 77.3 | 83.2 | 104.6 | +25.7% | |
| Gross profit | 42.1 | 44.4 | 40.2 | 47.7 | 52.6 | 41.6 | −20.8% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 26.4 | 30.0 | 29.3 | 32.0 | 23.1 | 26.9 | +16.2% | |
| Selling & marketing | 12.3 | 12.4 | 14.5 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 26.4 | 23.9 | 28.3 | 33.2 | 38.2 | 26.9 | −29.6% | |
| Operating income | 16.2 | 20.5 | 11.9 | 14.5 | 14.4 | 14.8 | +2.8% | |
| Interest expense | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.6 | +2.7% | |
| Interest income | 0.1 | 0.1 | 0.2 | 1.9 | 2.3 | 1.9 | −17.8% | |
| Other income / expense | (1.4) | (1.4) | (1.3) | 0.3 | 0.8 | (0.6) | −177.4% | |
| Pre-tax income | 14.8 | 19.1 | 10.6 | 14.9 | 15.1 | 14.2 | −6.2% | |
| Income tax | 3.1 | 2.8 | 2.1 | 3.4 | 3.4 | 3.1 | −8.8% | |
| Net income | 11.6 | 16.2 | 8.3 | 11.3 | 11.6 | 11.0 | −5.3% | |
| 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) | 0.38 | 0.53 | 0.27 | 0.37 | 0.38 | 0.36 | −5.3% | |
| EPS, diluted (per share) | 0.38 | 0.53 | 0.27 | 0.37 | 0.38 | 0.36 | −5.3% | |
| EBITDA | 27.7 | 31.5 | 23.2 | 28.0 | 30.8 | 27.6 | −10.6% | |
| Depreciation & amortization | 11.4 | 10.9 | 11.1 | 11.6 | 14.2 | 11.8 | −16.6% | |
| Weighted average shares (shares) | 30,640,000 | 30,640,000 | 30,640,000 | 30,640,000 | 30,640,000 | 30,640,000 | +0.0% | |
| Weighted average diluted shares (shares) | 30,640,000 | 30,640,000 | 30,640,000 | 30,640,000 | 30,640,000 | 30,640,000 | +0.0% | |
| Gross margin | 37.6% | 37.5% | 34.2% | 38.2% | 38.7% | 28.5% | −10.2 pts | |
| Operating margin | 14.5% | 17.3% | 10.1% | 11.6% | 10.6% | 10.1% | −0.5 pts | |
| Net margin | 10.4% | 13.6% | 7.1% | 9.0% | 8.6% | 7.5% | −1.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.