| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 47.5 | 111.1 | (105.2) | (10.6) | 0.6 | (3.0) | −581.9% | |
| Depreciation & amortization | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | 0.3 | 0.4 | (0.7) | (0.2) | 0.2 | (0.1) | −132.1% | |
| Operating cash flow | (3.1) | (4.4) | (5.0) | (2.8) | (1.7) | (1.6) | +1.2% | |
| Capital expenditure | (0.0) | (0.1) | 0.0 | 0.0 | 0.0 | 1.6 | — | |
| Acquisitions | 0.5 | 0.5 | 0.0 | 0.6 | 0.0 | 0.0 | — | |
| Investing cash flow | 3.3 | (12.7) | 69.2 | (17.0) | 13.4 | 1.6 | −87.8% | |
| Dividends paid | (8.4) | (8.8) | (64.4) | (9.5) | (27.6) | (20.8) | +24.9% | |
| Share buybacks | (4.1) | (6.3) | (4.0) | (4.2) | (4.9) | (5.3) | −9.3% | |
| Debt issued / repaid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | 11.7 | (0.6) | (44.1) | 1.4 | (12.7) | (1.8) | +86.0% | |
| Free cash flow | (3.1) | (4.5) | (5.0) | (2.8) | (1.7) | (1.6) | +1.2% | |
| Net change in cash | 12.0 | (17.7) | 20.1 | (18.4) | (0.9) | (1.8) | −90.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
