| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.2 | 1.1 | 1.3 | 1.2 | 0.7 | 1.3 | +93.4% | |
| Cost of revenue | 0.1 | 0.0 | 0.1 | (0.1) | 0.1 | 0.2 | +149.0% | |
| Gross profit | 1.1 | 1.1 | 1.2 | 1.2 | 0.6 | 1.1 | +84.1% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | −20.9% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.5 | 0.5 | 0.5 | 0.3 | (0.1) | 0.4 | +859.3% | |
| Operating income | 0.6 | 1.1 | 1.1 | 0.4 | 0.6 | 0.6 | −2.3% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −14.3% | |
| Interest income | 0.1 | 0.1 | 0.1 | 0.3 | 0.6 | 0.7 | +16.6% | |
| Other income / expense | 0.1 | 0.1 | 1.6 | 0.9 | 0.7 | 1.1 | +41.7% | |
| Pre-tax income | 0.6 | 1.3 | 2.7 | 1.3 | 1.4 | 1.7 | +21.2% | |
| Income tax | 0.1 | 0.2 | 0.3 | 0.1 | 0.3 | 0.3 | +2.2% | |
| Net income | 1.8 | 1.1 | 2.4 | 1.1 | 1.1 | 1.4 | +26.8% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 1.47 | 0.92 | 2.18 | 1.05 | 1.03 | 1.33 | +29.1% | |
| EPS, diluted (per share) | 1.47 | 0.92 | 2.18 | 1.05 | 1.03 | 1.33 | +29.1% | |
| EBITDA | 0.7 | 0.6 | 0.8 | 1.3 | 1.4 | 0.6 | −54.4% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +10.0% | |
| Weighted average shares (shares) | 1,221,929 | 1,172,532 | 1,102,357 | 1,064,204 | 1,043,087 | 1,022,289 | −2.0% | |
| Weighted average diluted shares (shares) | 1,221,929 | 1,172,532 | 1,102,357 | 1,064,204 | 1,043,087 | 1,022,289 | −2.0% | |
| Gross margin | 91.6% | 96.3% | 94.2% | 105.0% | 85.7% | 81.5% | −4.1 pts | |
| Operating margin | 51.4% | 99.8% | 82.3% | 29.9% | 94.3% | 47.6% | −46.7 pts | |
| Net margin | 145.8% | 93.8% | 188.4% | 93.9% | 156.8% | 102.8% | −54.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.