| GBP billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.1 | +2.6% | |
| Cost of revenue | 0.5 | 0.6 | 0.6 | 0.4 | 0.4 | 0.5 | +18.4% | |
| Gross profit | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | −9.5% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | — | — | |
| Selling & marketing | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 | — | — | |
| Operating expenses | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | −11.7% | |
| Operating income | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | +6.0% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −16.6% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +75.0% | |
| Other income / expense | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | — | — | |
| Pre-tax income | 0.1 | 0.1 | 0.0 | (0.0) | 0.0 | 0.0 | +32.8% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +1.1% | |
| Net income | 0.1 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | +44.2% | |
| Discontinued operations | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | — | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| EPS, basic (per share) | 0.35 | 0.12 | 0.11 | (0.02) | 0.10 | 0.15 | +50.9% | |
| EPS, diluted (per share) | 0.34 | 0.12 | 0.11 | (0.02) | 0.10 | 0.15 | +48.2% | |
| EBITDA | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | +5.7% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +4.2% | |
| Weighted average shares (shares) | 257,096,685 | 254,675,661 | 235,470,857 | 230,566,306 | 230,954,285 | 231,268,058 | +0.1% | |
| Weighted average diluted shares (shares) | 259,449,167 | 255,896,153 | 237,254,222 | 230,566,306 | 234,973,130 | 235,549,598 | +0.2% | |
| Gross margin | 48.4% | 45.0% | 45.9% | 55.8% | 56.5% | 49.8% | −6.7 pts | |
| Operating margin | 13.0% | 7.6% | 5.9% | 4.2% | 6.9% | 7.1% | +0.2 pts | |
| Net margin | 8.4% | 2.7% | 2.4% | −0.4% | 2.3% | 3.3% | +1.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.