| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (7.4) | 10.6 | (1.0) | 2.2 | 6.8 | 5.8 | −14.5% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.1) | (0.0) | (0.0) | 0.2 | 0.1 | (0.2) | −467.9% | |
| Operating cash flow | 2.5 | 3.3 | 3.3 | 1.2 | 4.9 | 0.9 | −82.2% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.9) | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 1.6 | 1.7 | 1.9 | (0.2) | 3.5 | 0.8 | −76.5% | |
| Dividends paid | (1.6) | (1.6) | (1.5) | (1.5) | (1.5) | (1.5) | +3.2% | |
| Share buybacks | (0.7) | (2.0) | (0.4) | (1.0) | (1.7) | (1.4) | +16.0% | |
| Debt issued / repaid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | — | |
| Financing cash flow | (2.4) | (3.6) | (2.0) | (2.8) | (3.5) | (0.9) | +74.3% | |
| Free cash flow | 2.5 | 3.3 | 3.3 | 1.2 | 4.9 | 1.9 | −60.4% | |
| Net change in cash | 0.1 | (0.3) | 1.3 | (1.5) | 1.4 | 0.8 | −43.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.