| GBP billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.8 | 1.9 | 2.1 | 2.2 | 2.3 | 2.4 | +4.9% | |
| Cost of revenue | 1.1 | 1.1 | 1.5 | 1.4 | 1.5 | 0.1 | −92.1% | |
| Gross profit | 0.7 | 0.8 | 2.1 | 0.8 | 0.8 | 2.2 | +183.5% | |
| Research & development | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | −100.0% | |
| Selling, general & administrative | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | +4.4% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.5 | 0.6 | 1.9 | 0.5 | 0.5 | 2.0 | +268.6% | |
| Operating income | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | +2.8% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +7.9% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −14.3% | |
| Other income / expense | (0.0) | (0.1) | (0.0) | (0.1) | (0.0) | (0.0) | +47.6% | |
| Pre-tax income | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | +7.3% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | −3.2% | |
| Net income | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | +11.4% | |
| 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) | 0.14 | 0.01 | 0.13 | 0.10 | 0.22 | 0.25 | +13.6% | |
| EPS, diluted (per share) | 0.14 | 0.01 | 0.13 | 0.09 | 0.21 | 0.24 | +14.3% | |
| EBITDA | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | +14.6% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +0.9% | |
| Weighted average shares (shares) | 701,241,181 | 759,300,000 | 779,100,000 | 777,700,000 | 756,900,000 | 736,800,000 | −2.7% | |
| Weighted average diluted shares (shares) | 709,880,472 | 768,200,000 | 790,600,000 | 794,200,000 | 785,700,000 | 767,700,000 | −2.3% | |
| Gross margin | 40.1% | 42.5% | 97.4% | 34.6% | 35.2% | 95.1% | +59.9 pts | |
| Operating margin | 9.8% | 5.2% | 7.7% | 10.7% | 11.3% | 11.0% | −0.2 pts | |
| Net margin | 5.3% | 0.3% | 4.9% | 3.4% | 7.4% | 7.9% | +0.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.