| Reported currency millions | FY2020 · GBP | FY2021 · USD | FY2022 · USD | FY2023 · USD | FY2024 · USD | FY2025 · USD | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 34.0 | 85.3 | 141.9 | 61.9 | 59.6 | 57.1 | −4.3% | |
| Cost of revenue | 11.9 | 24.5 | 13.6 | 8.8 | 9.1 | 19.2 | +110.4% | |
| Gross profit | 22.1 | 59.1 | 128.3 | 53.1 | 50.5 | 37.9 | −25.0% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 3.1 | 3.4 | 4.9 | 4.3 | 1.7 | 4.1 | +139.7% | |
| Selling & marketing | 0.0 | (2.1) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.0 | 13.2 | 14.5 | 10.9 | 11.0 | 12.0 | +9.4% | |
| Operating income | 22.1 | 53.2 | 113.8 | 42.2 | 39.5 | 25.8 | −34.5% | |
| Interest expense | 2.2 | 5.0 | 3.8 | 5.8 | 8.1 | 9.6 | +18.1% | |
| Interest income | 0.1 | 0.0 | 0.0 | 0.9 | 0.3 | 0.2 | −2.4% | |
| Other income / expense | (49.3) | 1.4 | 21.6 | (37.7) | (33.5) | (12.9) | +61.4% | |
| Pre-tax income | (27.2) | 54.6 | 135.4 | 4.6 | 5.9 | 12.9 | +117.5% | |
| Income tax | (8.6) | 17.2 | 40.8 | 3.7 | 15.8 | (9.7) | −161.7% | |
| Net income | (18.6) | 37.5 | 94.6 | 0.8 | (9.8) | 22.6 | +330.5% | |
| 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 | −100.0% | |
| EPS, basic (per share) | (0.10) | 0.18 | 0.41 | 0.00 | (0.04) | 0.09 | +333.9% | |
| EPS, diluted (per share) | (0.10) | 0.18 | 0.40 | 0.00 | (0.04) | 0.09 | +333.2% | |
| EBITDA | 35.4 | 66.7 | 126.8 | 18.5 | 22.6 | 36.3 | +60.6% | |
| Depreciation & amortization | 7.1 | 11.0 | 9.4 | 8.1 | 8.6 | 14.1 | +64.3% | |
| Weighted average shares (shares) | 180,373,966 | 207,901,255 | 234,062,267 | 257,896,023 | 252,398,426 | 248,944,000 | −1.4% | |
| Weighted average diluted shares (shares) | 180,373,966 | 208,223,261 | 234,828,102 | 258,561,817 | 252,398,426 | 249,736,000 | −1.1% | |
| Gross margin | 64.9% | 69.3% | 90.4% | 85.8% | 84.7% | 66.4% | −18.3 pts | |
| Operating margin | 64.9% | 62.4% | 80.2% | 68.2% | 66.2% | 45.3% | −21.0 pts | |
| Net margin | −54.7% | 43.9% | 66.7% | 1.4% | −16.5% | 39.7% | +56.2 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.
