| GBP millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | +104.8% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +5.9% | |
| Gross profit | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | +368.4% | |
| Operating expenses | 0.0 | 0.2 | 0.1 | 0.0 | 0.4 | — | |
| Operating income | 0.0 | (0.2) | (0.1) | 0.0 | (0.3) | −713.5% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +8584.2% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Pre-tax income | 0.0 | (0.2) | (0.1) | (0.1) | (1.2) | −735.9% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +632.2% | |
| Net income | 0.0 | (0.2) | (0.1) | (0.1) | (1.2) | −733.7% | |
| EPS, basic (per share) | 0.00 | (0.03) | (0.01) | (0.00) | (0.01) | −680.0% | |
| EPS, diluted (per share) | 0.00 | (0.03) | (0.01) | (0.00) | (0.01) | −680.0% | |
| EBITDA | 0.0 | (0.2) | (0.1) | 0.0 | (0.2) | −693.4% | |
| Weighted average shares (shares) | 8,000,000 | 8,500,000 | 8,500,000 | 140,000,000 | 152,908,672 | +9.2% | |
| Weighted average diluted shares (shares) | 8,000,000 | 8,500,000 | 8,500,000 | 140,000,000 | 152,908,672 | +9.2% | |
| Gross margin | — | — | — | 27.3% | 62.4% | +35.1 pts | |
| Operating margin | — | — | — | 27.3% | −81.8% | −109.1 pts | |
| Net margin | — | — | — | −95.0% | −386.7% | −291.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
