| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (2.7) | (4.5) | (3.7) | (1.5) | (2.6) | (2.8) | −8.0% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −8.1% | |
| Stock-based compensation | 0.2 | 0.2 | 0.0 | 0.0 | 0.2 | 0.0 | −100.0% | |
| Change in working capital | 0.1 | (0.2) | 0.3 | 0.4 | (0.6) | (0.1) | +89.3% | |
| Operating cash flow | (2.2) | (4.2) | (1.4) | (1.3) | (2.7) | (2.7) | +1.3% | |
| Capital expenditure | (0.0) | (0.1) | (0.0) | 0.0 | 2.6 | (0.0) | −100.3% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 0.0 | (0.1) | 0.0 | 0.1 | (0.1) | (0.2) | −92.6% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | 3.1 | 4.1 | 1.7 | 0.6 | 4.3 | 1.6 | −62.7% | |
| Free cash flow | (2.2) | (4.3) | (1.4) | (1.3) | (2.7) | (2.7) | +1.0% | |
| Net change in cash | 0.9 | (0.2) | 0.4 | (0.7) | 1.5 | (1.2) | −177.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.