| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 183.6 | 140.0 | 116.1 | 116.7 | 117.3 | 125.8 | +7.2% | |
| Cost of revenue | 122.9 | 89.0 | 78.2 | 82.9 | 80.5 | 84.9 | +5.4% | |
| Gross profit | 60.7 | 51.1 | 38.0 | 38.3 | 36.8 | 40.9 | +11.1% | |
| Research & development | 10.3 | 8.7 | 7.0 | 6.3 | 4.6 | 5.1 | +10.6% | |
| Selling, general & administrative | 36.1 | 30.5 | 30.2 | 34.3 | 7.6 | 34.8 | +358.4% | |
| Selling & marketing | 20.2 | 18.3 | 17.2 | 19.1 | 3.8 | 0.0 | −100.0% | |
| Operating expenses | 46.5 | 26.7 | 34.8 | 35.6 | 41.5 | 39.9 | −3.8% | |
| Operating income | 14.2 | 24.4 | 3.1 | 2.7 | (4.7) | 1.0 | +121.2% | |
| Interest expense | 1.1 | 0.9 | 1.3 | 1.3 | 1.4 | 1.9 | +37.4% | |
| Interest income | 0.5 | 0.6 | 0.7 | 1.0 | 0.4 | 0.6 | +45.3% | |
| Other income / expense | (1.7) | (0.3) | (1.9) | (0.8) | (1.1) | (7.7) | −620.1% | |
| Pre-tax income | 12.5 | 24.1 | 1.2 | 2.0 | (5.7) | (6.7) | −16.9% | |
| Income tax | 1.0 | 9.3 | 0.3 | 0.8 | 1.7 | 6.3 | +265.9% | |
| Net income | 9.8 | 14.3 | 0.2 | (0.2) | (22.3) | (15.5) | +30.4% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | (1.4) | (14.8) | (3.1) | +79.2% | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.02 | 0.03 | 0.00 | (0.00) | (0.05) | (0.04) | +21.1% | |
| EPS, diluted (per share) | 0.02 | 0.03 | 0.00 | (0.00) | (0.05) | (0.04) | +30.4% | |
| EBITDA | 19.8 | 31.1 | 8.1 | 8.0 | 1.0 | 5.7 | +487.3% | |
| Depreciation & amortization | 5.5 | 5.3 | 4.9 | 5.2 | 5.0 | 4.7 | −5.0% | |
| Weighted average shares (shares) | 440,291,783 | 440,437,960 | 440,167,097 | 436,051,454 | 500,000,000 | 436,624,076 | −12.7% | |
| Weighted average diluted shares (shares) | 444,055,231 | 444,267,674 | 442,357,116 | 436,818,447 | 437,030,375 | 436,624,076 | −0.1% | |
| Gross margin | 33.1% | 36.5% | 32.7% | 32.8% | 31.4% | 32.5% | +1.1 pts | |
| Operating margin | 7.8% | 17.4% | 2.7% | 2.3% | −4.0% | 0.8% | +4.8 pts | |
| Net margin | 5.3% | 10.2% | 0.2% | −0.2% | −19.0% | −12.3% | +6.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in USD; the shares trade in GBP.
