| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | (0.1) | 0.0 | (0.4) | (0.3) | (0.2) | +14.4% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +3.0% | |
| Gross profit | (0.0) | (0.1) | (0.0) | (0.5) | (0.3) | (0.3) | +12.6% | |
| Research & development | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.3 | 0.3 | 0.2 | 3.0 | 0.7 | 0.3 | −63.8% | |
| Operating income | (0.1) | (1.0) | (7.4) | (3.0) | (0.7) | (0.5) | +26.7% | |
| Interest expense | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Other income / expense | 0.2 | (0.1) | 0.0 | (0.0) | (0.0) | (0.0) | −73.6% | |
| Pre-tax income | (0.1) | (1.0) | (7.4) | (3.0) | (0.7) | (0.6) | +26.0% | |
| Income tax | (0.1) | (0.1) | (0.0) | 0.0 | 0.0 | 0.0 | — | |
| Net income | (0.1) | (1.0) | (7.4) | (3.0) | (0.7) | (0.6) | +26.0% | |
| 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) | (0.00) | (0.01) | (0.05) | (0.02) | (0.01) | (0.00) | +26.9% | |
| EPS, diluted (per share) | (0.00) | (0.01) | (0.05) | (0.02) | (0.01) | (0.00) | +26.9% | |
| EBITDA | 0.2 | (0.9) | (7.2) | (2.7) | (0.7) | (0.6) | +26.0% | |
| Depreciation & amortization | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.0 | −100.0% | |
| Weighted average shares (shares) | 103,708,120 | 140,364,390 | 144,051,486 | 144,053,000 | 143,410,000 | 144,051,486 | +0.4% | |
| Weighted average diluted shares (shares) | 103,708,120 | 140,364,390 | 144,051,486 | 144,051,486 | 144,051,000 | 144,051,486 | +0.0% | |
| Gross margin | — | 139.0% | −20,142.1% | 106.7% | 111.7% | 114.1% | +2.4 pts | |
| Operating margin | — | 962.1% | −5,584,398.5% | 661.4% | 264.0% | 225.9% | −38.1 pts | |
| Net margin | — | 962.1% | −5,584,298.5% | 666.8% | 264.0% | 228.2% | −35.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
