| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +4900.0% | |
| Gross profit | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | −4900.0% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.7 | 1.5 | 1.6 | 3.6 | 0.0 | 4.4 | +69901.6% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | −100.0% | |
| Operating expenses | 2.4 | 2.2 | 2.5 | 3.6 | 0.0 | 6.7 | +68858.8% | |
| Operating income | (4.4) | (4.1) | (2.5) | (3.6) | (0.0) | (6.7) | −67189.2% | |
| Interest expense | 0.1 | 1.1 | 0.5 | 1.0 | 2.4 | 2.6 | +7.3% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | 0.7 | (0.8) | (3.9) | (4.3) | 0.0 | (3.0) | −63302.4% | |
| Pre-tax income | (3.7) | (4.9) | (6.4) | (7.9) | (0.0) | (9.7) | −185395.6% | |
| Income tax | 0.0 | 0.3 | (0.0) | 5.0 | 0.0 | 0.0 | — | |
| Net income | (3.7) | (4.9) | (6.4) | (7.9) | (0.0) | (9.7) | −185395.6% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | (1.5) | (2.8) | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) | −22.2% | |
| EPS, diluted (per share) | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) | −22.2% | |
| EBITDA | (2.5) | (3.1) | (3.0) | (3.7) | (0.0) | (7.1) | −108887.6% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +72122.2% | |
| Weighted average shares (shares) | 1,663,197,000 | 2,178,908,000 | 3,537,301,000 | 4,508,178,000 | 5,891,770,000 | 8,864,751,000 | +50.5% | |
| Weighted average diluted shares (shares) | 1,663,197,000 | 2,178,908,000 | 3,537,301,000 | 4,508,178,000 | 5,891,770,000 | 9,000,234,000 | +52.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
