| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.0 | −100.0% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 1.9 | 0.4 | −77.0% | |
| Gross profit | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | (0.4) | −363.4% | |
| Research & development | 0.0 | 1.1 | 1.7 | 1.3 | 1.6 | 0.2 | −86.3% | |
| Selling, general & administrative | 3.7 | 4.5 | 8.5 | 8.7 | 10.1 | 7.9 | −21.9% | |
| Selling & marketing | 0.0 | 1.9 | 5.9 | 6.9 | 5.0 | 0.0 | −100.0% | |
| Operating expenses | 71.1 | 6.4 | 14.4 | 15.6 | 22.2 | 8.6 | −61.2% | |
| Operating income | (71.1) | (6.4) | (14.4) | (15.5) | (22.1) | (9.0) | +59.0% | |
| Interest expense | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | −39.4% | |
| Interest income | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | −81.4% | |
| Other income / expense | 0.5 | (0.5) | (0.5) | (0.0) | (0.3) | 9.5 | +3579.5% | |
| Pre-tax income | (70.6) | (7.0) | (14.9) | (15.6) | (22.3) | 0.5 | +102.2% | |
| Income tax | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | — | |
| Net income | (70.6) | (7.0) | (14.9) | (15.6) | (22.4) | 0.3 | +101.5% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (0.19) | (0.01) | (0.02) | (0.02) | (0.02) | 0.00 | +101.4% | |
| EPS, diluted (per share) | (0.19) | (0.01) | (0.02) | (0.02) | (0.02) | 0.00 | +101.4% | |
| EBITDA | (4.4) | (6.4) | (14.3) | (15.0) | (21.7) | (8.6) | +60.3% | |
| Depreciation & amortization | 66.7 | 0.0 | 0.0 | 0.5 | 0.5 | 0.4 | −17.3% | |
| Weighted average shares (shares) | 378,634,000 | 520,331,000 | 891,215,000 | 1,007,828,000 | 1,074,079,000 | 1,412,227,824 | +31.5% | |
| Weighted average diluted shares (shares) | 378,634,000 | 520,331,000 | 891,215,000 | 1,007,791,000 | 1,073,868,000 | 1,412,227,824 | +31.5% | |
| Gross margin | — | — | — | 100.0% | 100.0% | — | — | |
| Operating margin | — | — | — | −19,421.3% | −13,621.6% | — | — | |
| Net margin | — | — | — | −19,472.5% | −13,796.3% | — | — |
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.
