| GBP millions | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 21.5 | — | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 19.0 | — | |
| Gross profit | 0.0 | 0.0 | 0.0 | 2.4 | — | |
| Operating expenses | 0.6 | 0.7 | 0.5 | 1.4 | +176.4% | |
| Operating income | (0.6) | (0.7) | (0.5) | 1.1 | +314.8% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | — | — | |
| Pre-tax income | (0.6) | (0.6) | (0.5) | 1.1 | +320.2% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.2 | — | |
| Net income | (0.6) | (0.6) | (0.5) | 0.8 | +274.0% | |
| EPS, basic (per share) | (0.03) | (0.03) | (0.02) | 0.11 | +550.6% | |
| EPS, diluted (per share) | (0.03) | (0.03) | (0.02) | 0.11 | +550.6% | |
| EBITDA | (0.6) | (0.7) | (0.5) | 1.2 | +334.5% | |
| Depreciation & amortization | — | — | — | 0.1 | — | |
| Weighted average shares (shares) | 20,680,000 | 20,680,000 | 20,680,000 | 8,000,000 | −61.3% | |
| Weighted average diluted shares (shares) | 20,680,000 | 20,680,000 | 20,680,000 | 8,000,000 | −61.3% | |
| Gross margin | — | — | — | 11.3% | — | |
| Operating margin | — | — | — | 4.9% | — | |
| Net margin | — | — | — | 3.9% | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
