| Reported currency millions | FY2021 · GBP | FY2022 · GBP | FY2023 · GBP | FY2024 · GBP | FY2025 · USD | FY2025 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (1.2) | (0.1) | 0.2 | 0.7 | 0.6 | — | — | |
| Depreciation & amortization | 1.2 | 1.0 | 1.1 | 1.3 | 2.1 | 1.6 | −22.5% | |
| Stock-based compensation | 0.5 | (0.1) | 0.5 | 0.7 | 0.6 | — | — | |
| Change in working capital | 0.0 | (1.5) | (0.5) | (0.1) | (1.1) | (0.0) | +99.0% | |
| Operating cash flow | 0.4 | (0.2) | 1.6 | 2.1 | 1.5 | 1.5 | +3.2% | |
| Capital expenditure | (0.7) | (0.9) | (1.1) | (1.8) | (0.3) | (2.0) | −496.9% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Investing cash flow | (0.3) | (0.9) | (1.1) | (1.8) | (1.9) | — | — | |
| Dividends paid | 0.0 | 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 | (0.1) | (0.1) | (0.2) | (0.2) | (0.2) | — | — | |
| Financing cash flow | (0.0) | (0.2) | (0.2) | (0.3) | (0.2) | — | — | |
| Free cash flow | (0.6) | (1.1) | 0.4 | 0.3 | 1.2 | 1.4 | +22.5% | |
| Net change in cash | (0.3) | (1.2) | 0.3 | 0.0 | (0.7) | — | — |
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.
