| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 11.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Cost of revenue | 13.4 | 1.6 | 1.4 | 0.0 | 0.2 | 0.0 | −99.6% | |
| Gross profit | (2.3) | 0.0 | 0.0 | (0.0) | (0.2) | (0.0) | +99.5% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 3.2 | 2.5 | 3.0 | 1.2 | 1.4 | 2.3 | +60.9% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 3.5 | 2.5 | 3.0 | 1.2 | 1.4 | 2.3 | +64.7% | |
| Operating income | (5.8) | (2.4) | (3.0) | (1.2) | (1.6) | (2.3) | −46.8% | |
| Interest expense | 6.1 | 3.6 | 3.0 | 0.9 | 0.9 | 1.0 | +15.6% | |
| Interest income | 0.0 | 4.1 | 0.0 | 0.0 | 0.0 | 0.0 | −91.6% | |
| Other income / expense | (9.5) | 0.5 | (1.4) | (2.9) | (0.7) | (2.2) | −240.8% | |
| Pre-tax income | (15.3) | (1.9) | (4.3) | (4.2) | (2.2) | (4.6) | −103.7% | |
| Income tax | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (26.0) | (11.8) | (9.6) | 5.0 | (2.1) | (4.6) | −119.0% | |
| Discontinued operations | (10.7) | (9.9) | (5.2) | 9.1 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (50.70) | (13.95) | (7.50) | (1.26) | (0.09) | (0.02) | +77.7% | |
| EPS, diluted (per share) | (50.70) | (13.95) | (7.50) | (1.26) | (0.09) | (0.02) | +77.5% | |
| EBITDA | (3.8) | (0.8) | (1.3) | (1.2) | (1.3) | (2.3) | −73.2% | |
| Depreciation & amortization | 2.0 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | −99.1% | |
| Weighted average shares (shares) | 512,398 | 847,261 | 1,272,803 | 3,245,054 | 23,583,266 | 230,869,931 | +879.0% | |
| Weighted average diluted shares (shares) | 512,398 | 847,261 | 1,272,803 | 3,245,054 | 23,583,266 | 230,869,931 | +879.0% | |
| Gross margin | −20.8% | 100.0% | 100.0% | — | −392.5% | — | — | |
| Operating margin | −51.8% | −10,427.2% | −3,432,232.6% | — | −3,609.9% | — | — | |
| Net margin | −233.6% | −50,475.6% | −11,147,483.7% | — | −4,750.2% | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in USD; the shares trade in GBP.
