| Reported currency billions | FY2020 · GBP | FY2021 · GBP | FY2022 · GBP | FY2023 · GBP | FY2024 · GBP | FY2025 · USD | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.8 | 3.0 | 3.7 | 5.4 | 5.4 | 6.9 | +27.2% | |
| Cost of revenue | 0.6 | 0.6 | 0.7 | 0.9 | 4.7 | 4.7 | −1.1% | |
| Gross profit | 2.2 | 0.7 | 3.0 | 4.4 | 0.7 | 2.3 | +212.3% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Selling, general & administrative | 0.4 | 0.3 | 0.5 | 2.9 | 0.0 | 0.0 | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 1.9 | 2.0 | 2.7 | 3.8 | 0.2 | 1.3 | +644.1% | |
| Operating income | 0.3 | 0.3 | 0.3 | 0.6 | 0.5 | 0.9 | +72.3% | |
| Interest expense | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.1 | −68.7% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −13.8% | |
| Other income / expense | (0.1) | (0.0) | (0.0) | (0.1) | (0.1) | (0.6) | −285.8% | |
| Pre-tax income | 0.2 | 0.3 | 0.3 | 0.5 | 0.4 | 0.4 | −3.6% | |
| Income tax | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +2.1% | |
| Net income | 0.2 | 0.3 | 0.2 | 0.4 | 0.3 | 0.5 | +53.2% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.50 | 0.70 | 0.60 | 0.75 | 0.60 | 0.95 | +58.3% | |
| EPS, diluted (per share) | 0.50 | 0.70 | 0.60 | 0.75 | 0.60 | 0.95 | +58.3% | |
| EBITDA | 0.5 | 0.6 | 0.7 | 1.2 | 1.0 | 1.5 | +52.5% | |
| Depreciation & amortization | 0.2 | 0.2 | 0.3 | 0.5 | 0.3 | 0.6 | +76.1% | |
| Weighted average shares (shares) | 370,640,000 | 371,620,000 | 400,400,000 | 503,200,000 | 505,766,000 | 504,800,000 | −0.2% | |
| Weighted average diluted shares (shares) | 372,580,000 | 373,260,000 | 402,800,000 | 505,400,000 | 505,600,000 | 507,000,000 | +0.3% | |
| Gross margin | 79.6% | 24.7% | 81.0% | 82.8% | 13.4% | 32.8% | +19.4 pts | |
| Operating margin | 10.5% | 11.7% | 8.5% | 11.6% | 10.1% | 13.7% | +3.6 pts | |
| Net margin | 6.7% | 8.9% | 6.2% | 7.1% | 5.6% | 6.8% | +1.2 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Reporting currencies differ or are unavailable; each column identifies its currency.
