| Reported currency billions | FY2021 · GBP | FY2022 · GBP | FY2023 · GBP | FY2024 · USD | FY2025 · USD | FY2026 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 12.7 | 15.5 | 16.2 | 20.3 | 20.2 | 14.6 | −27.7% | |
| Cost of revenue | 5.0 | 6.0 | 6.5 | 8.1 | 8.1 | 5.9 | −27.2% | |
| Gross profit | 7.7 | 9.5 | 9.7 | 12.2 | 12.2 | 8.8 | −28.1% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| Selling, general & administrative | 2.2 | 4.7 | 2.9 | 3.7 | 3.7 | — | — | |
| Selling & marketing | 2.2 | 3.0 | 2.9 | 3.7 | 3.7 | — | — | |
| Operating expenses | 4.0 | 5.1 | 5.3 | 6.2 | 7.8 | 4.5 | −42.4% | |
| Operating income | 3.7 | 4.8 | 4.4 | 6.0 | 4.3 | 4.2 | −2.2% | |
| Interest expense | 0.5 | 0.5 | 0.9 | 1.3 | 0.8 | 0.8 | +0.7% | |
| Interest income | 0.1 | 0.1 | 0.3 | 0.4 | 0.2 | 0.2 | +4.9% | |
| Other income / expense | (0.0) | (0.4) | 0.1 | (0.5) | (0.8) | — | — | |
| Pre-tax income | 3.7 | 4.4 | 4.5 | 5.5 | 3.5 | 1.7 | −50.6% | |
| Income tax | 0.9 | 1.0 | 0.9 | 1.3 | 1.0 | 0.5 | −54.8% | |
| Net income | 2.7 | 3.2 | 3.5 | 3.9 | 2.4 | 1.3 | −45.0% | |
| 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) | 1.14 | 1.70 | 1.55 | 1.73 | 1.06 | 0.58 | −45.1% | |
| EPS, diluted (per share) | 1.13 | 1.40 | 1.55 | 1.73 | 1.06 | 0.58 | −45.3% | |
| EBITDA | 4.3 | 4.9 | 6.4 | 7.2 | 6.4 | 4.8 | −24.6% | |
| Depreciation & amortization | 0.4 | 0.5 | 1.0 | 0.5 | 1.7 | 0.6 | −67.7% | |
| Weighted average shares (shares) | 2,337,000,000 | 2,318,000,000 | 2,264,000,000 | 2,234,000,000 | 2,222,000,000 | 2,224,000,000 | +0.1% | |
| Weighted average diluted shares (shares) | 2,345,000,000 | 2,325,000,000 | 2,271,000,000 | 2,239,000,000 | 2,228,000,000 | 2,231,000,000 | +0.1% | |
| Gross margin | 60.4% | 61.3% | 59.7% | 60.2% | 60.1% | 59.8% | −0.3 pts | |
| Operating margin | 29.3% | 31.1% | 27.0% | 29.6% | 21.4% | 29.0% | +7.6 pts | |
| Net margin | 20.9% | 21.0% | 21.6% | 19.1% | 11.6% | 8.8% | −2.8 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.
