| GBP millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.9 | 0.7 | 0.9 | 0.0 | (1.9) | — | — | |
| Depreciation & amortization | 3.7 | 5.4 | 6.6 | 2.8 | 4.0 | 5.7 | +42.2% | |
| Stock-based compensation | 0.2 | 0.1 | 0.2 | 0.2 | 0.0 | — | — | |
| Change in working capital | (3.2) | (1.4) | (1.0) | (0.1) | 1.7 | 2.3 | +34.2% | |
| Operating cash flow | 0.6 | 5.6 | 8.2 | 8.4 | (0.3) | (2.0) | −641.3% | |
| Capital expenditure | (3.3) | (4.2) | (2.4) | (0.0) | (0.0) | (0.5) | −924.4% | |
| Acquisitions | (35.9) | (7.5) | (2.9) | (9.5) | 55.1 | — | — | |
| Investing cash flow | (39.2) | (11.7) | (5.3) | (11.3) | 54.0 | — | — | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | (1.1) | — | — | |
| Debt issued / repaid | 2.7 | 8.3 | (0.4) | 5.7 | (22.2) | — | — | |
| Financing cash flow | 1.5 | 6.9 | (2.8) | 1.8 | (23.8) | — | — | |
| Free cash flow | (2.7) | 1.4 | 5.8 | 8.3 | (0.3) | (2.0) | −553.1% | |
| Net change in cash | (36.9) | 0.4 | (0.0) | (1.3) | 31.1 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.