| Reported currency millions | FY2021 · USD | FY2022 · GBP | FY2023 · USD | FY2024 · USD | FY2025 · USD | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | (2.7) | — | (17.3) | (13.1) | (44.3) | −237.7% | |
| Depreciation & amortization | 0.0 | — | 0.0 | 7.2 | 8.3 | +14.4% | |
| Stock-based compensation | 0.0 | — | 0.0 | 1.1 | 0.0 | −100.0% | |
| Change in working capital | 1.0 | 0.8 | (0.9) | 16.3 | 2.7 | −83.3% | |
| Operating cash flow | (1.7) | (1.4) | (21.6) | 21.3 | 73.8 | +246.9% | |
| Capital expenditure | 0.0 | 0.0 | (0.0) | (2.5) | (93.2) | −3609.8% | |
| Acquisitions | 0.0 | — | 0.0 | (81.0) | (5.9) | +92.7% | |
| Investing cash flow | 0.0 | — | 6.4 | (82.2) | (99.3) | −20.7% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | — | 0.0 | (0.7) | 0.0 | +100.0% | |
| Debt issued / repaid | 0.0 | — | (9.7) | 23.7 | 156.0 | +557.5% | |
| Financing cash flow | 6.2 | — | 12.1 | 69.3 | 171.3 | +147.3% | |
| Free cash flow | (1.7) | (1.4) | (21.6) | 18.8 | (19.4) | −203.4% | |
| Net change in cash | 4.5 | — | (3.1) | 8.2 | 134.8 | +1539.6% |
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.
