| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4.6 | 16.0 | 15.7 | (40.2) | (33.4) | 1.3 | +103.8% | |
| Cost of revenue | 1.9 | 2.9 | 3.3 | 4.2 | 0.0 | 0.0 | — | |
| Gross profit | 4.6 | 16.0 | 15.7 | (40.2) | (33.4) | 1.3 | +103.8% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.9 | 1.0 | 1.2 | 2.9 | 1.5 | 1.3 | −10.4% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 4.6 | 16.0 | 15.7 | 2.9 | 1.5 | 1.3 | −10.4% | |
| Operating income | 3.7 | 14.8 | 14.9 | (43.1) | (34.9) | (0.0) | +99.9% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.2 | 2.0 | 2.0 | 2.2 | 2.0 | 2.0 | −0.3% | |
| Other income / expense | 3.7 | 0.1 | 14.5 | (0.0) | 0.0 | 0.0 | — | |
| Pre-tax income | 3.7 | 15.0 | 14.5 | (43.1) | (34.9) | (0.0) | +99.9% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 3.7 | 15.0 | 14.5 | (43.1) | (34.9) | (0.0) | +99.9% | |
| 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) | 0.02 | 0.05 | 0.04 | (0.13) | (0.10) | 0.00 | +100.0% | |
| EPS, diluted (per share) | 0.02 | 0.05 | 0.04 | (0.13) | (0.10) | 0.00 | +100.0% | |
| EBITDA | 3.6 | 14.8 | 14.9 | (43.0) | (34.9) | (0.0) | +99.9% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 200,111,456 | 285,178,711 | 332,192,000 | 332,192,000 | 332,192,000 | 0 | −100.0% | |
| Weighted average diluted shares (shares) | 200,111,456 | 285,178,711 | 332,192,000 | 332,192,000 | 332,192,000 | 0 | −100.0% | |
| Gross margin | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | +0.0 pts | |
| Operating margin | 79.5% | 93.0% | 94.5% | 107.1% | 104.4% | −3.8% | −108.3 pts | |
| Net margin | 79.5% | 93.7% | 92.1% | 107.1% | 104.4% | −3.8% | −108.3 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.
