| GBP millions | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.9 | 0.9 | 0.6 | 4.6 | 0.3 | 3.0 | +867.5% | |
| Cost of revenue | 0.4 | 0.4 | 0.3 | 4.1 | 0.1 | 1.9 | +2048.9% | |
| Gross profit | 0.5 | 0.5 | 0.3 | 0.5 | 0.2 | 1.1 | +392.9% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | +100.0% | |
| Selling, general & administrative | 0.6 | 0.8 | 0.4 | 0.4 | 0.9 | 0.6 | −29.4% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 2.0 | 1.2 | 0.4 | 0.4 | 0.9 | 0.1 | −84.7% | |
| Operating income | (0.1) | (0.3) | (0.1) | 0.1 | (0.7) | 1.0 | +246.0% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | +80.6% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | 3.0 | (0.0) | (0.0) | (0.1) | (0.1) | (0.3) | −79.9% | |
| Pre-tax income | 2.9 | 2.1 | 0.1 | 0.5 | (1.3) | 0.7 | +155.1% | |
| Income tax | 0.0 | 2.3 | (0.1) | 0.1 | (0.7) | 0.0 | +100.0% | |
| Net income | 2.9 | 2.1 | 0.1 | 0.5 | (1.3) | 0.7 | +155.1% | |
| 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) | 0.24 | 0.17 | 0.01 | 0.04 | (0.11) | 0.06 | +155.4% | |
| EPS, diluted (per share) | 0.24 | 0.17 | 0.01 | 0.04 | (0.11) | 0.06 | +155.4% | |
| EBITDA | 2.9 | 2.1 | (0.1) | 0.1 | (0.7) | 1.0 | +248.0% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +0.0% | |
| Weighted average shares (shares) | 11,783,577 | 11,783,577 | 11,783,577 | 11,783,577 | 11,783,577 | 11,783,577 | +0.0% | |
| Weighted average diluted shares (shares) | 11,783,577 | 11,783,577 | 11,783,577 | 11,783,577 | 11,783,577 | 11,783,577 | +0.0% | |
| Gross margin | 57.2% | 52.8% | 54.3% | 10.9% | 71.3% | 36.3% | −35.0 pts | |
| Operating margin | −11.5% | −31.7% | −22.7% | 1.3% | −211.1% | 31.9% | +243.0 pts | |
| Net margin | 313.4% | 233.7% | 17.1% | 10.1% | −414.6% | 23.6% | +438.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.