| Reported currency millions | FY2021 · USD | FY2022 · GBP | FY2022 · USD | FY2023 · USD | FY2024 · USD | FY2025 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.1) | — | 1.7 | (8.2) | (1.8) | — | — | |
| Depreciation & amortization | 0.1 | 0.5 | 0.5 | 1.4 | 1.7 | 1.6 | −5.3% | |
| Stock-based compensation | 0.0 | — | 1.2 | 1.5 | 5.2 | — | — | |
| Change in working capital | (0.1) | (0.0) | (0.0) | 3.9 | (11.7) | (8.3) | +28.8% | |
| Operating cash flow | (0.0) | 2.8 | 2.8 | (1.4) | (5.9) | (3.6) | +38.4% | |
| Capital expenditure | (0.4) | (1.0) | (1.0) | (1.3) | (1.9) | (1.4) | +29.3% | |
| Acquisitions | 0.0 | — | (2.0) | 0.0 | 0.0 | — | — | |
| Investing cash flow | (0.9) | — | (3.1) | (1.6) | (1.9) | — | — | |
| Dividends paid | 0.0 | (0.5) | (0.5) | (1.4) | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | — | 0.0 | 0.0 | 0.0 | — | — | |
| Debt issued / repaid | (0.7) | — | 11.5 | (0.2) | (4.0) | — | — | |
| Financing cash flow | (0.7) | — | 5.7 | (0.2) | 16.4 | — | — | |
| Free cash flow | (0.4) | 1.8 | 1.8 | (2.8) | (7.9) | (5.0) | +36.2% | |
| Net change in cash | 0.3 | — | 2.4 | (3.2) | 8.6 | — | — |
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.
