| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 7.8 | 50.7 | (53.4) | 2.2 | 8.9 | 15.3 | +71.7% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 1.2 | (0.2) | (1.0) | (0.1) | 0.2 | (0.1) | −125.2% | |
| Operating cash flow | 0.1 | 41.2 | (0.4) | (1.9) | 1.4 | (0.7) | −153.2% | |
| Capital expenditure | (0.0) | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | +100.0% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (2.7) | 44.0 | (7.5) | (1.5) | 1.7 | 5.3 | +211.8% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | (35.0) | 0.0 | 0.0 | 0.0 | (0.3) | — | |
| Debt issued / repaid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | 0.0 | (35.0) | 0.0 | 0.0 | 0.0 | (0.3) | — | |
| Free cash flow | 0.1 | 41.2 | (0.4) | (1.9) | 1.4 | (0.7) | −153.2% | |
| Net change in cash | (2.6) | 6.2 | (7.9) | (1.9) | 1.4 | 4.2 | +212.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.