| GBP billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 30.6 | 33.0 | (26.8) | 32.9 | 40.9 | 58.5 | +43.2% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | (0.3) | 0.0 | +100.0% | |
| Gross profit | 31.1 | 33.0 | 16.2 | 34.0 | 31.8 | 58.5 | +84.2% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 28.8 | 32.4 | (25.3) | 32.9 | 30.8 | 56.7 | +84.2% | |
| Operating income | 2.9 | 0.6 | 16.2 | 1.4 | 1.3 | 1.8 | +39.8% | |
| Interest expense | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | −2.6% | |
| Interest income | 0.5 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (1.1) | 0.5 | (0.5) | 0.7 | (0.1) | 0.0 | +100.0% | |
| Pre-tax income | 1.8 | 0.6 | (1.5) | 1.7 | 1.3 | 1.8 | +45.5% | |
| Income tax | 0.3 | 0.5 | (1.2) | 0.6 | 0.6 | 0.8 | +40.4% | |
| Net income | 2.1 | 0.4 | (1.1) | 1.1 | 0.7 | 1.0 | +51.2% | |
| Discontinued operations | 1.4 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | (0.0) | 0.0 | (0.0) | (0.1) | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.59 | 0.12 | (0.34) | 0.38 | 0.24 | 0.27 | +12.5% | |
| EPS, diluted (per share) | 0.59 | 0.12 | (0.34) | 0.37 | 0.23 | 0.27 | +17.4% | |
| EBITDA | 2.6 | 1.3 | (0.9) | 2.0 | 1.6 | 2.6 | +61.6% | |
| Depreciation & amortization | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | +24.0% | |
| Weighted average shares (shares) | 3,474,000,000 | 3,474,000,000 | 3,474,000,000 | 2,744,000,000 | 2,685,000,000 | 2,855,000,000 | +6.3% | |
| Weighted average diluted shares (shares) | 3,474,000,000 | 3,474,000,000 | 3,474,000,000 | 2,777,000,000 | 2,931,330,000 | 2,893,000,000 | −1.3% | |
| Gross margin | 101.7% | 100.0% | −60.5% | 103.1% | 77.7% | 100.0% | +22.3 pts | |
| Operating margin | 9.4% | 1.7% | −60.4% | 4.4% | 3.2% | 3.1% | −0.1 pts | |
| Net margin | 6.7% | 1.3% | 4.0% | 3.3% | 1.7% | 1.8% | +0.1 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
