| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.9 | (0.6) | 1.1 | (2.9) | 0.3 | (1.1) | −429.3% | |
| Depreciation & amortization | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | +40.6% | |
| Stock-based compensation | 0.1 | 2.9 | 0.5 | 0.3 | (0.7) | 0.0 | +100.0% | |
| Change in working capital | (0.2) | 1.0 | (0.3) | (0.9) | 1.3 | (1.5) | −210.6% | |
| Operating cash flow | 2.1 | 2.6 | 1.0 | (3.2) | 1.2 | (2.3) | −297.7% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | −33.3% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | (0.1) | (1.3) | (0.1) | (0.2) | (0.2) | 0.0 | +100.0% | |
| Financing cash flow | (0.2) | 3.0 | (0.1) | (0.2) | (0.2) | (0.3) | −34.1% | |
| Free cash flow | 2.1 | 2.6 | 1.0 | (3.2) | 1.2 | (2.3) | −291.1% | |
| Net change in cash | 1.9 | 5.6 | 1.4 | (3.9) | 1.1 | (3.0) | −372.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.