| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 145.5 | 56.2 | 16.6 | 27.6 | 14.2 | 129.0 | +809.4% | |
| Cost of revenue | 6.5 | 8.1 | 6.9 | 6.2 | 6.1 | 1.8 | −71.1% | |
| Gross profit | 139.0 | 154.6 | 9.7 | 21.4 | 8.1 | 127.2 | +1474.4% | |
| Research & development | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.1 | 1.3 | 1.4 | 1.4 | 1.5 | 1.6 | +5.6% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 1.1 | 1.3 | 1.4 | 1.4 | 1.5 | 1.6 | +5.6% | |
| Operating income | 144.4 | 145.3 | (138.4) | 26.3 | 134.4 | 125.7 | −6.5% | |
| Interest expense | 0.1 | 0.1 | 0.2 | 0.9 | 1.9 | 1.8 | −5.5% | |
| Interest income | 0.0 | 22.4 | 0.0 | 0.2 | 0.2 | 0.1 | −24.6% | |
| Other income / expense | 0.0 | (1.1) | (3.1) | (0.6) | 1.1 | (1.7) | −260.1% | |
| Pre-tax income | 144.4 | 144.1 | (141.5) | 25.7 | 135.4 | 125.7 | −7.2% | |
| Income tax | 0.9 | 7.2 | 0.7 | 3.8 | 7.7 | 3.9 | −49.6% | |
| Net income | 143.4 | 137.0 | (142.2) | 21.9 | 127.7 | 121.8 | −4.7% | |
| 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) | 0.86 | 0.83 | (0.87) | 0.14 | 0.85 | 0.87 | +2.4% | |
| EPS, diluted (per share) | 0.86 | 0.83 | (0.86) | 0.14 | 0.85 | 0.87 | +2.4% | |
| EBITDA | 145.5 | 145.3 | 0.0 | 26.3 | 134.4 | 125.7 | −6.5% | |
| Depreciation & amortization | 0.0 | 0.0 | 138.4 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 167,417,847 | 164,499,784 | 163,346,606 | 157,474,894 | 150,976,540 | 139,722,896 | −7.5% | |
| Weighted average diluted shares (shares) | 167,417,847 | 164,499,784 | 164,499,784 | 157,474,894 | 150,976,540 | 139,722,896 | −7.5% | |
| Gross margin | 95.5% | 275.3% | 58.3% | 77.5% | 57.0% | 98.6% | +41.7 pts | |
| Operating margin | 99.2% | 258.6% | −835.0% | 95.4% | 947.6% | 97.4% | −850.1 pts | |
| Net margin | 98.6% | 243.8% | −857.8% | 79.5% | 900.7% | 94.4% | −806.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.