| Reported currency billions | FY2020 · GBP | FY2021 · GBP | FY2022 · GBP | FY2023 · GBP | FY2024 · USD | FY2025 · USD | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 19.9 | 17.9 | 25.5 | 31.0 | 55.1 | 47.5 | −13.8% | |
| Cost of revenue | 16.2 | 16.9 | 24.0 | 29.1 | 36.8 | 44.3 | +20.4% | |
| Gross profit | 3.8 | 1.0 | 1.5 | 22.4 | 18.3 | 3.2 | −82.7% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 3.2 | 0.0 | 0.0 | 0.0 | 0.0 | 23.6 | +163503.9% | |
| Selling & marketing | 3.2 | 0.0 | 0.0 | 0.0 | 0.0 | 23.6 | — | |
| Operating expenses | 0.4 | 0.4 | (0.0) | 0.1 | 6.9 | (0.0) | −100.1% | |
| Operating income | 0.3 | 0.7 | 1.5 | 2.0 | 2.8 | 3.2 | +13.4% | |
| Interest expense | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | +54.9% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | +184.7% | |
| Other income / expense | (0.1) | (0.3) | (0.0) | (0.2) | (0.7) | (0.5) | +32.0% | |
| Pre-tax income | 0.2 | 0.5 | 1.5 | 1.8 | 2.1 | 2.7 | +29.5% | |
| Income tax | 0.1 | 0.1 | 0.4 | 0.4 | 0.6 | 0.7 | +13.0% | |
| Net income | 0.1 | 0.4 | 1.1 | 1.3 | 1.4 | 1.9 | +37.1% | |
| 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) | 0.08 | 0.20 | 0.70 | 0.76 | 1.07 | 1.10 | +2.8% | |
| EPS, diluted (per share) | 0.08 | 0.20 | 0.70 | 0.75 | 1.07 | 1.10 | +2.8% | |
| EBITDA | 1.4 | 1.3 | 2.4 | 2.7 | 4.0 | 4.5 | +13.2% | |
| Depreciation & amortization | 0.8 | 0.3 | 0.8 | 0.9 | 1.2 | 1.5 | +20.4% | |
| Weighted average shares (shares) | 1,658,000,000 | 1,784,000,000 | 1,779,000,000 | 1,743,000,000 | 1,705,000,000 | 1,697,000,000 | −0.5% | |
| Weighted average diluted shares (shares) | 1,659,000,000 | 1,785,000,000 | 1,779,000,000 | 1,745,000,000 | 1,707,000,000 | 1,699,000,000 | −0.5% | |
| Gross margin | 18.9% | 5.4% | 5.8% | 72.2% | 33.2% | 6.6% | −26.5 pts | |
| Operating margin | 1.5% | 4.1% | 5.9% | 6.4% | 5.1% | 6.7% | +1.6 pts | |
| Net margin | 0.7% | 2.0% | 4.4% | 4.2% | 2.6% | 4.1% | +1.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Reporting currencies differ or are unavailable; each column identifies its currency.
