| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 131.1 | 67.0 | 25.3 | 11.3 | 43.3 | 29.9 | −30.8% | |
| Cost of revenue | 10.1 | 7.6 | 8.0 | 7.7 | 0.0 | 8.3 | — | |
| Gross profit | 120.9 | 59.4 | (97.4) | 3.6 | 43.3 | 21.6 | −50.0% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.0 | 2.0 | 1.6 | 1.2 | 1.2 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 1.0 | 2.0 | 1.6 | 1.4 | 1.3 | (8.8) | −756.5% | |
| Operating income | 130.1 | 64.9 | (94.7) | 2.9 | 41.9 | 30.5 | −27.3% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 3.8 | 3.4 | 4.7 | 8.7 | 10.6 | 22.1 | +107.3% | |
| Other income / expense | (0.6) | (0.0) | 3.7 | (0.7) | 0.2 | (1.2) | −849.4% | |
| Pre-tax income | 130.1 | 64.9 | (91.0) | 2.2 | 41.9 | 29.3 | −30.1% | |
| Income tax | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | +9.1% | |
| Net income | 130.1 | 64.9 | (91.0) | 2.1 | 41.9 | 29.3 | −30.1% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 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) | 9.20 | 4.66 | (6.67) | 0.16 | 3.15 | 0.22 | −93.0% | |
| EPS, diluted (per share) | 9.20 | 4.66 | (6.67) | 0.16 | 3.15 | 0.22 | −93.0% | |
| EBITDA | 130.7 | 65.0 | (91.0) | 2.7 | 41.9 | 29.3 | −30.1% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 14,133,859 | 13,921,018 | 13,653,763 | 13,508,610 | 13,322,158 | 133,221,579 | +900.0% | |
| Weighted average diluted shares (shares) | 14,133,859 | 13,921,018 | 13,653,763 | 13,508,610 | 13,322,158 | 133,221,579 | +900.0% | |
| Gross margin | 92.3% | 88.7% | −385.3% | 32.2% | 100.0% | 72.3% | −27.7 pts | |
| Operating margin | 99.3% | 97.0% | −374.4% | 25.9% | 96.9% | 101.8% | +4.9 pts | |
| Net margin | 99.3% | 96.9% | −360.0% | 19.0% | 96.9% | 97.9% | +1.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.