| Reported currency millions | FY2021 · GBX | FY2022 · GBP | FY2022 · GBX | FY2023 · GBP | FY2024 · GBP | FY2025 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.8 | 4.3 | 4.3 | 0.0 | 0.4 | 0.0 | −100.0% | |
| Cost of revenue | — | 1.8 | — | 1.0 | 0.0 | 0.0 | −94.4% | |
| Gross profit | 0.6 | 2.5 | 2.5 | (1.0) | 0.4 | (0.0) | −100.2% | |
| Research & development | — | 0.0 | — | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | — | 1.5 | — | 1.3 | 1.5 | 5.5 | +275.9% | |
| Selling & marketing | — | 0.0 | — | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | — | 2.3 | — | 1.3 | 2.0 | 5.5 | +177.2% | |
| Operating income | — | 0.2 | — | (2.2) | (1.6) | (5.5) | −250.4% | |
| Interest expense | — | 0.7 | — | 2.0 | 4.3 | 2.0 | −54.8% | |
| Interest income | — | 0.1 | — | 0.0 | 0.0 | 0.4 | — | |
| Other income / expense | — | 0.6 | — | (4.0) | (4.6) | 3.9 | +184.9% | |
| Pre-tax income | — | 0.8 | — | (6.3) | (6.2) | (1.6) | +74.8% | |
| Income tax | — | (0.0) | — | 0.0 | 0.0 | 0.0 | — | |
| Net income | (4.2) | (9.3) | (9.3) | (8.0) | 43.4 | (2.6) | −106.0% | |
| Discontinued operations | — | 0.0 | — | (1.9) | 49.4 | (1.0) | −102.1% | |
| Other net income adjustments | — | (10.3) | — | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (0.03) | (0.07) | (0.07) | (0.06) | 0.30 | (0.02) | −106.0% | |
| EPS, diluted (per share) | (0.03) | (0.07) | (0.07) | (0.06) | 0.30 | (0.02) | −106.0% | |
| EBITDA | (1.8) | 2.5 | 1.2 | (3.2) | (1.8) | (5.5) | −199.0% | |
| Depreciation & amortization | — | 1.0 | — | 1.0 | 0.0 | 0.0 | −94.4% | |
| Weighted average shares (shares) | — | 139,525,311 | — | 143,390,543 | 143,390,543 | 143,677,804 | +0.2% | |
| Weighted average diluted shares (shares) | — | 139,525,311 | — | 143,390,543 | 143,390,543 | 143,677,804 | +0.2% | |
| Gross margin | 21.7% | 58.0% | 58.0% | −2,031.7% | 95.8% | — | — | |
| Operating margin | — | 4.6% | — | −4,660.0% | −362.9% | — | — | |
| Net margin | −149.2% | −216.4% | −216.4% | −16,735.0% | 10,067.1% | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Reporting currencies differ or are unavailable; each column identifies its currency.
