| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.4 | 1.0 | 1.9 | 0.9 | 0.8 | 1.6 | +102.5% | |
| Cost of revenue | 0.3 | 0.5 | 0.7 | 0.7 | 0.7 | 1.2 | +68.0% | |
| Gross profit | 0.1 | 0.5 | 1.3 | 0.2 | 0.1 | 0.5 | +320.4% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.2 | +648.2% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.2 | 1.0 | 1.9 | (1.0) | 0.2 | 0.2 | +41.8% | |
| Operating income | (0.1) | (0.5) | (0.7) | 1.2 | (0.0) | 0.2 | +667.0% | |
| Interest expense | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | +52.4% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) | 0.1 | +131.7% | |
| Pre-tax income | (0.1) | (0.6) | (0.8) | 1.0 | (0.2) | 0.3 | +234.4% | |
| Income tax | (0.1) | (0.2) | (0.2) | 0.2 | (0.1) | (0.0) | +70.4% | |
| Net income | (0.0) | (0.3) | (0.6) | 0.8 | (0.1) | 0.3 | +486.0% | |
| 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) | (0.69) | (8.20) | (14.82) | 16.07 | (1.87) | 4.67 | +349.7% | |
| EPS, diluted (per share) | (0.69) | (8.20) | (14.82) | 15.95 | (1.86) | 4.57 | +345.7% | |
| EBITDA | 0.0 | (0.3) | (0.5) | 1.4 | 0.2 | 0.9 | +442.9% | |
| Depreciation & amortization | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | +60.8% | |
| Weighted average shares (shares) | 34,258,500 | 39,677,100 | 42,204,000 | 47,165,000 | 47,202,000 | 72,969,687 | +54.6% | |
| Weighted average diluted shares (shares) | 34,258,500 | 39,677,100 | 42,204,000 | 47,514,000 | 47,561,000 | 74,478,592 | +56.6% | |
| Gross margin | 21.4% | 54.5% | 65.2% | 23.4% | 13.8% | 28.6% | +14.8 pts | |
| Operating margin | −19.0% | −46.4% | −35.0% | 133.7% | −5.4% | 15.2% | +20.6 pts | |
| Net margin | −5.7% | −32.3% | −32.6% | 87.3% | −11.1% | 21.2% | +32.3 pts |
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.
