| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 139.0 | 145.6 | 154.1 | 169.8 | 181.7 | 259.0 | +42.5% | |
| Cost of revenue | 18.5 | 10.0 | 12.6 | 18.8 | 26.0 | 27.0 | +3.8% | |
| Gross profit | 120.5 | 135.6 | 141.5 | 151.0 | 155.7 | 232.0 | +49.0% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 13.2 | 10.5 | 9.6 | 12.3 | 13.0 | 7.0 | −46.2% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 13.3 | 3.3 | (21.7) | 66.7 | 52.3 | 30.0 | −42.6% | |
| Operating income | 107.2 | 236.7 | 163.2 | 84.3 | 103.4 | 202.0 | +95.4% | |
| Interest expense | 0.0 | 39.5 | 40.5 | 47.4 | 46.8 | 85.0 | +81.6% | |
| Interest income | 1.2 | 1.1 | 2.3 | 4.9 | 0.0 | 0.0 | — | |
| Other income / expense | 5.2 | (95.1) | (106.3) | (58.2) | (56.4) | (80.0) | −41.8% | |
| Pre-tax income | 112.4 | 141.6 | 56.9 | 26.1 | 47.0 | 122.0 | +159.6% | |
| Income tax | 0.4 | 1.5 | 0.6 | (1.2) | 5.6 | 3.0 | −46.4% | |
| Net income | 112.0 | 140.1 | 56.3 | 27.3 | 41.4 | 119.0 | +187.4% | |
| 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) | 0.09 | 0.11 | 0.04 | 0.02 | 0.03 | 0.07 | +114.2% | |
| EPS, diluted (per share) | 0.09 | 0.10 | 0.02 | 0.02 | 0.03 | 0.07 | +114.2% | |
| EBITDA | 107.2 | 132.3 | 163.2 | 79.8 | 94.7 | 207.0 | +118.6% | |
| Depreciation & amortization | 0.2 | 0.2 | 0.2 | 0.9 | 0.9 | 1.0 | +11.1% | |
| Weighted average shares (shares) | 1,266,400,000 | 1,330,400,000 | 1,334,800,000 | 1,336,500,000 | 1,336,500,000 | 1,793,000,000 | +34.2% | |
| Weighted average diluted shares (shares) | 1,368,400,000 | 1,435,800,000 | 1,443,700,000 | 1,336,500,000 | 1,336,500,000 | 1,793,000,000 | +34.2% | |
| Gross margin | 86.7% | 93.1% | 91.8% | 88.9% | 85.7% | 89.6% | +3.9 pts | |
| Operating margin | 77.1% | 162.6% | 105.9% | 49.6% | 56.9% | 78.0% | +21.1 pts | |
| Net margin | 80.6% | 96.2% | 36.5% | 16.1% | 22.8% | 45.9% | +23.2 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.