| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.5 | 2.5 | 2.8 | 1.6 | 0.0 | 0.1 | +400.0% | |
| Operating income | 2.1 | (37.9) | (52.4) | (17.1) | (0.4) | (0.7) | −58.2% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Pre-tax income | 1.6 | (38.4) | (52.9) | (17.7) | (1.2) | (0.8) | +38.8% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 1.6 | (38.4) | (52.9) | (17.7) | (1.2) | (0.8) | +38.8% | |
| EPS, basic (per share) | 155.70 | (3,333.20) | (4,589.30) | (593.50) | (34.40) | (7.71) | +77.6% | |
| EPS, diluted (per share) | 133.50 | (3,333.20) | (4,589.30) | (593.50) | (34.40) | (7.71) | +77.6% | |
| EBITDA | 2.1 | (37.9) | (52.4) | (17.1) | (0.4) | (0.7) | −58.2% | |
| Depreciation & amortization | 0.0 | — | — | — | — | — | — | |
| Weighted average shares (shares) | 10,552 | 11,528 | 11,528 | 29,848 | 36,014 | 98,348 | +173.1% | |
| Weighted average diluted shares (shares) | 12,309 | 11,528 | 11,528 | 29,848 | 36,014 | 98,348 | +173.1% | |
| Operating margin | 84.3% | −1,510.6% | −1,849.4% | −1,048.2% | −2,900.0% | −917.3% | +1982.7 pts | |
| Net margin | 66.4% | −1,531.4% | −1,868.1% | −1,084.2% | −8,260.0% | −1,010.7% | +7249.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in USD; the shares trade in GBP.
