| Reported currency millions | FY2022 · GBX | FY2022 · GBP | FY2023 · GBX | FY2023 · GBP | FY2024 · GBP | FY2025 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 12.6 | 12.6 | 13.1 | 13.1 | 12.7 | 0.0 | −100.0% | |
| Cost of revenue | — | 0.0 | — | 0.0 | 0.0 | 0.0 | — | |
| Gross profit | — | 12.6 | — | 13.1 | (0.0) | 0.0 | +100.0% | |
| Research & development | — | 0.0 | — | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | — | 6.2 | — | 6.5 | 6.8 | — | — | |
| Selling & marketing | — | 0.0 | — | 0.0 | 0.0 | — | — | |
| Operating expenses | — | 6.2 | — | 6.5 | (5.1) | — | — | |
| Operating income | — | 6.4 | — | 6.6 | 5.1 | 0.0 | −100.0% | |
| Interest expense | — | 0.0 | — | 0.0 | 0.0 | — | — | |
| Interest income | — | 0.0 | — | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | — | (0.3) | — | (1.4) | (0.0) | — | — | |
| Pre-tax income | — | 6.1 | — | 5.2 | 5.1 | — | — | |
| Income tax | — | 1.2 | — | 1.2 | 1.3 | 0.0 | −100.0% | |
| Net income | 5.0 | 5.0 | 4.0 | 4.0 | 3.8 | 1.5 | −62.0% | |
| Discontinued operations | — | 0.0 | — | 0.0 | 0.0 | — | — | |
| Other net income adjustments | — | 0.0 | — | 0.0 | 0.0 | — | — | |
| EPS, basic (per share) | 0.11 | 0.11 | 0.09 | 0.09 | 0.09 | — | — | |
| EPS, diluted (per share) | 0.11 | 0.11 | 0.09 | 0.09 | 0.09 | — | — | |
| EBITDA | 6.3 | 6.3 | 6.7 | 6.7 | 5.2 | 0.0 | −100.0% | |
| Depreciation & amortization | — | 0.1 | — | 0.1 | 0.1 | 0.2 | +46.1% | |
| Weighted average shares (shares) | — | 44,731,000 | — | 44,731,000 | 44,731,000 | 44,731,000 | +0.0% | |
| Weighted average diluted shares (shares) | — | 44,731,000 | — | 44,731,000 | 44,731,000 | 44,731,000 | +0.0% | |
| Gross margin | — | 100.0% | — | 100.0% | −0.1% | — | — | |
| Operating margin | — | 50.7% | — | 50.2% | 40.3% | — | — | |
| Net margin | 39.5% | 39.5% | 30.4% | 30.4% | 30.1% | — | — |
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.
