| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.9) | (0.9) | (3.7) | (1.9) | (0.8) | 0.4 | +151.0% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Stock-based compensation | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | −100.0% | |
| Change in working capital | 0.1 | (0.2) | 0.1 | 0.0 | 0.1 | (0.0) | −116.3% | |
| Operating cash flow | (0.6) | (1.0) | (0.7) | (0.2) | (0.3) | (0.5) | −43.9% | |
| Capital expenditure | (0.7) | (1.4) | (0.5) | (0.0) | (0.0) | (0.0) | +99.9% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (0.7) | (1.4) | (0.5) | 0.2 | 0.1 | 1.1 | +818.6% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | 3.0 | 0.8 | 0.7 | 0.0 | 0.0 | 0.5 | — | |
| Free cash flow | (1.3) | (2.5) | (1.1) | (0.3) | (0.3) | (0.5) | −40.6% | |
| Net change in cash | 1.7 | (1.7) | (0.5) | (0.0) | (0.2) | 1.1 | +617.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.