| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.4 | 0.6 | 0.4 | 0.7 | 0.4 | 0.3 | −16.7% | |
| Cost of revenue | 0.1 | 0.3 | 0.3 | 0.5 | 0.1 | 0.1 | −53.7% | |
| Gross profit | 0.3 | 0.3 | 0.1 | 0.2 | 0.4 | 0.3 | −31.9% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | — | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Operating expenses | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | — | — | |
| Operating income | (0.2) | 2.6 | (0.4) | (0.3) | (0.2) | (0.9) | −304.1% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −83.1% | |
| Other income / expense | 0.5 | 2.7 | (0.0) | 0.1 | (0.1) | — | — | |
| Pre-tax income | 0.2 | 2.6 | (0.4) | (0.2) | (0.3) | (0.9) | −170.4% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 0.2 | 2.6 | (0.4) | (0.2) | (0.3) | (0.9) | −170.4% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| EPS, basic (per share) | 0.00 | 0.03 | (0.00) | (0.00) | (0.00) | (0.01) | −137.5% | |
| EPS, diluted (per share) | 0.00 | 0.03 | (0.00) | (0.00) | (0.00) | (0.01) | −137.5% | |
| EBITDA | 0.2 | 2.7 | (0.1) | (0.2) | (0.3) | (0.9) | −169.7% | |
| Depreciation & amortization | 0.0 | 0.2 | 0.4 | 0.0 | 0.0 | — | — | |
| Weighted average shares (shares) | 62,772,480 | 86,947,358 | 95,419,581 | 104,194,580 | 105,414,062 | 119,441,252 | +13.3% | |
| Weighted average diluted shares (shares) | 70,626,730 | 94,784,268 | 95,419,581 | 104,194,580 | 105,941,247 | 119,441,252 | +12.7% | |
| Gross margin | 63.7% | 53.1% | 25.8% | 29.5% | 100.0% | 81.7% | −18.3 pts | |
| Operating margin | −52.2% | 412.3% | −113.0% | −44.3% | −55.2% | −267.5% | −212.3 pts | |
| Net margin | 61.7% | 412.1% | −113.3% | −27.4% | −82.4% | −267.4% | −185.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
