| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 9.9 | 0.8 | (9.3) | 0.7 | 0.4 | 0.3 | −33.0% | |
| Cost of revenue | 0.5 | 0.3 | 0.2 | 0.3 | 0.9 | 0.0 | −99.6% | |
| Gross profit | 9.4 | 0.6 | (9.5) | 0.4 | (0.4) | 0.3 | +164.3% | |
| Research & development | 0.4 | 0.4 | 0.4 | 0.2 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.3 | 0.4 | 2.3 | 0.9 | 0.5 | 1.9 | +314.8% | |
| Selling & marketing | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | −100.0% | |
| Operating expenses | 1.7 | 2.0 | 2.7 | 16.1 | (19.6) | 1.9 | +109.8% | |
| Operating income | 7.7 | (1.4) | (12.2) | (15.7) | 19.2 | (1.6) | −108.5% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.1 | 0.1 | 0.0 | 0.5 | 0.7 | 0.7 | +0.8% | |
| Other income / expense | 0.0 | 27.8 | 0.5 | (14.3) | 21.1 | (15.8) | −174.9% | |
| Pre-tax income | 7.7 | 26.4 | (11.8) | (15.7) | 19.2 | (17.4) | −191.0% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −72.4% | |
| Net income | 7.7 | 26.4 | (11.8) | (15.7) | 19.2 | (17.4) | −191.0% | |
| 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) | 0.10 | 0.22 | (0.08) | (0.09) | 0.10 | (0.10) | −202.6% | |
| EPS, diluted (per share) | 0.09 | 0.21 | (0.08) | (0.09) | 0.10 | (0.10) | −202.6% | |
| EBITDA | 7.5 | (1.1) | (11.8) | (1.3) | (1.9) | (1.6) | +13.4% | |
| Depreciation & amortization | 0.0 | 0.4 | 0.1 | 0.1 | 0.0 | 0.0 | −92.8% | |
| Weighted average shares (shares) | 80,713,247 | 127,169,725 | 146,044,886 | 172,215,517 | 196,539,893 | 174,020,150 | −11.5% | |
| Weighted average diluted shares (shares) | 81,335,979 | 127,169,725 | 146,043,720 | 172,214,589 | 196,639,893 | 174,020,150 | −11.5% | |
| Gross margin | 95.4% | 67.7% | 102.2% | 57.3% | −103.1% | 98.9% | +202.0 pts | |
| Operating margin | 77.7% | −172.2% | 131.6% | −2,133.4% | 4,497.6% | −574.1% | −5071.7 pts | |
| Net margin | 77.7% | 3,231.5% | 126.5% | −2,133.7% | 4,496.9% | −6,113.1% | −10609.9 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.
