| GBP billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.0 | 6.5 | 7.7 | 8.4 | 8.9 | 9.3 | +5.1% | |
| Cost of revenue | 0.2 | 0.9 | 1.1 | 1.1 | 1.2 | 5.6 | +374.4% | |
| Gross profit | 1.8 | 5.7 | 6.7 | 7.2 | 7.7 | 3.7 | −51.2% | |
| Research & development | 0.2 | 0.4 | 0.6 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.7 | 2.7 | 3.1 | 0.4 | 0.0 | 0.0 | — | |
| Selling & marketing | 0.7 | 2.4 | 2.7 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 1.3 | 4.6 | 5.3 | 5.9 | 6.2 | 1.6 | −74.5% | |
| Operating income | 0.8 | 1.5 | 1.7 | 1.4 | 1.5 | 2.2 | +47.9% | |
| Interest expense | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | −9.4% | |
| Interest income | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | −20.4% | |
| Other income / expense | (0.3) | (0.2) | (0.4) | (0.2) | (0.2) | (0.2) | +4.9% | |
| Pre-tax income | 0.5 | 0.9 | 1.2 | 1.2 | 1.3 | 2.0 | +56.5% | |
| Income tax | 0.1 | 0.3 | 0.3 | 0.2 | 0.3 | 0.5 | +37.4% | |
| Net income | 0.3 | 0.5 | 0.8 | 0.8 | 0.7 | 1.2 | +82.3% | |
| Discontinued operations | 0.1 | 2.7 | 0.5 | 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) | 0.54 | 0.86 | 1.42 | 1.39 | 1.29 | 2.38 | +84.5% | |
| EPS, diluted (per share) | 0.54 | 0.85 | 1.41 | 1.38 | 1.28 | 2.37 | +85.2% | |
| EBITDA | 0.9 | 3.0 | 3.6 | 3.9 | 4.1 | 4.5 | +8.8% | |
| Depreciation & amortization | 0.3 | 1.6 | 1.9 | 2.1 | 2.2 | 2.2 | +0.5% | |
| Weighted average shares (shares) | 538,000,000 | 538,000,000 | 557,000,000 | 548,000,000 | 532,000,000 | 524,000,000 | −1.5% | |
| Weighted average diluted shares (shares) | 541,000,000 | 541,000,000 | 560,000,000 | 551,000,000 | 535,000,000 | 527,000,000 | −1.5% | |
| Gross margin | 89.8% | 86.9% | 86.3% | 86.4% | 86.8% | 40.2% | −46.5 pts | |
| Operating margin | 37.8% | 22.2% | 22.0% | 16.4% | 16.5% | 23.2% | +6.7 pts | |
| Net margin | 14.4% | 7.1% | 10.2% | 9.1% | 7.7% | 13.4% | +5.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.