| GBP millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (7.0) | (21.3) | (3.5) | (1.3) | (3.4) | — | — | |
| Depreciation & amortization | 0.7 | 1.6 | 0.7 | 0.4 | 0.6 | 0.7 | +20.1% | |
| Stock-based compensation | 1.4 | 0.2 | 0.0 | 0.0 | 0.2 | — | — | |
| Change in working capital | (8.2) | (5.4) | 3.7 | (0.7) | (0.5) | 0.4 | +165.5% | |
| Operating cash flow | (12.9) | (7.7) | 1.0 | (1.7) | (3.1) | (1.6) | +48.6% | |
| Capital expenditure | (7.3) | (0.8) | (0.2) | (0.0) | (0.3) | (0.2) | +38.5% | |
| Acquisitions | (0.0) | (0.0) | 0.0 | 0.0 | (1.2) | — | — | |
| Investing cash flow | (7.3) | (0.8) | (0.2) | (0.0) | (1.4) | — | — | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Debt issued / repaid | 0.3 | 0.0 | (0.0) | (0.1) | 0.0 | — | — | |
| Financing cash flow | 20.7 | 5.9 | (0.0) | (0.1) | 5.1 | — | — | |
| Free cash flow | (20.1) | (8.5) | 0.8 | (1.7) | (3.4) | (1.8) | +47.9% | |
| Net change in cash | 0.6 | (2.6) | 0.8 | (1.8) | 0.5 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.