| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 8.3 | 51.3 | (52.9) | 2.8 | (3.4) | 9.1 | +366.2% | |
| Cost of revenue | 1.9 | 3.1 | 0.8 | 0.6 | 0.6 | 0.7 | +14.4% | |
| Gross profit | 6.4 | 48.2 | (53.6) | 2.2 | (4.0) | 16.1 | +497.7% | |
| Research & development | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 0.8 | +15.2% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +16.7% | |
| Operating expenses | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 0.8 | +15.2% | |
| Operating income | 7.8 | 50.7 | (53.4) | 1.6 | 8.9 | 15.3 | +71.6% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +51.6% | |
| Other income / expense | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | +87.6% | |
| Pre-tax income | 7.8 | 50.7 | (53.4) | 2.2 | 8.9 | 15.3 | +71.7% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 7.8 | 50.7 | (53.4) | 2.2 | 8.9 | 15.3 | +71.7% | |
| 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) | 0.17 | 1.27 | (1.58) | 0.07 | 0.26 | 0.45 | +73.1% | |
| EPS, diluted (per share) | 0.17 | 1.27 | (1.58) | 0.07 | 0.26 | 0.45 | +73.1% | |
| EBITDA | 7.8 | 50.7 | (53.4) | 2.2 | 8.9 | 15.3 | +71.6% | |
| Depreciation & amortization | 0.2 | 0.2 | 0.2 | 0.6 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 46,445,043 | 39,905,041 | 33,897,954 | 33,897,954 | 33,897,954 | 33,885,538 | −0.0% | |
| Weighted average diluted shares (shares) | 46,445,043 | 39,905,041 | 33,897,954 | 33,897,954 | 33,897,954 | 33,885,538 | −0.0% | |
| Gross margin | 77.6% | 94.0% | 101.5% | 79.2% | 118.8% | 177.5% | +58.7 pts | |
| Operating margin | 94.0% | 98.8% | 101.1% | 57.1% | −262.4% | 169.1% | +431.5 pts | |
| Net margin | 94.0% | 98.8% | 101.1% | 77.9% | −262.2% | 169.1% | +431.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.