| Reported currency millions | FY2021 · USD | FY2022 · GBP | FY2022 · USD | FY2023 · USD | FY2024 · USD | FY2025 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 23.0 | 8.9 | 33.5 | 43.9 | 58.4 | 50.5 | −13.5% | |
| Cost of revenue | 0.8 | 6.0 | 6.0 | 6.3 | 7.0 | 23.3 | +233.1% | |
| Gross profit | 0.0 | 2.9 | 2.9 | 37.6 | 51.4 | 27.2 | −47.1% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.1 | — | 0.6 | 8.4 | 9.3 | — | — | |
| Selling & marketing | 0.0 | — | 0.0 | 0.0 | 0.0 | — | — | |
| Operating expenses | 0.1 | 0.6 | 0.6 | 43.1 | 50.1 | 23.0 | −54.2% | |
| Operating income | 3.2 | 2.3 | (0.2) | (5.5) | 1.3 | 4.2 | +234.2% | |
| Interest expense | 0.0 | 0.1 | 1.3 | 2.0 | 1.9 | 1.8 | −4.4% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.0) | — | (1.3) | (2.1) | (2.2) | — | — | |
| Pre-tax income | 3.1 | 2.3 | (1.5) | (7.6) | (0.9) | 2.3 | +344.7% | |
| Income tax | 1.1 | 0.5 | 1.3 | 0.5 | 0.8 | 0.3 | −64.3% | |
| Net income | 2.0 | 1.7 | (2.8) | (8.2) | (1.8) | 2.0 | +215.2% | |
| Discontinued operations | 0.0 | — | 0.0 | 0.0 | 0.0 | — | — | |
| Other net income adjustments | 0.0 | — | 0.0 | 0.0 | 0.0 | — | — | |
| EPS, basic (per share) | 0.02 | 0.00 | (0.03) | (0.08) | (0.02) | 0.02 | +215.2% | |
| EPS, diluted (per share) | 0.02 | 0.00 | (0.03) | (0.08) | (0.02) | 0.02 | +207.3% | |
| EBITDA | 0.0 | 2.8 | 3.1 | (4.3) | 2.6 | 5.8 | +121.1% | |
| Depreciation & amortization | 0.1 | 0.5 | 0.6 | 1.4 | 1.7 | 1.6 | −5.3% | |
| Weighted average shares (shares) | 106,359,163 | 2,000,000,000 | 106,359,163 | 106,359,200 | 106,359,163 | 106,359,163 | +0.0% | |
| Weighted average diluted shares (shares) | 106,359,163 | 2,000,000,000 | 106,359,163 | 106,359,200 | 106,359,163 | 114,067,496 | +7.2% | |
| Gross margin | 0.2% | 32.3% | 8.5% | 85.6% | 88.0% | 53.8% | −34.2 pts | |
| Operating margin | 13.9% | 25.9% | −0.5% | −12.6% | 2.2% | 8.3% | +6.2 pts | |
| Net margin | 8.8% | 19.7% | −8.4% | −18.6% | −3.0% | 4.0% | +7.0 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.
