| Reported currency millions | FY2023 · GBX | FY2023 · GBP | FY2024 · GBX | FY2024 · GBP | FY2025 · GBX | FY2025 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.2 | 3.2 | 4.3 | 4.3 | 3.9 | 3.9 | +0.0% | |
| Cost of revenue | — | 1.4 | — | 2.4 | — | 2.7 | — | |
| Gross profit | 1.2 | 1.8 | 1.4 | 1.9 | 1.1 | 1.1 | +0.0% | |
| Research & development | — | 0.3 | — | 0.3 | — | 0.0 | — | |
| Selling, general & administrative | — | 3.0 | — | 3.5 | — | — | — | |
| Selling & marketing | — | 0.2 | — | 0.2 | — | — | — | |
| Operating expenses | — | 3.6 | — | 4.1 | — | 3.4 | — | |
| Operating income | — | (1.9) | — | (2.2) | — | (2.3) | — | |
| Interest expense | — | 0.0 | — | 0.0 | — | 0.0 | — | |
| Interest income | — | 0.0 | — | 0.1 | — | 0.0 | — | |
| Other income / expense | — | (5.1) | — | 0.0 | — | — | — | |
| Pre-tax income | — | (6.9) | — | (2.2) | — | (2.3) | — | |
| Income tax | — | (0.4) | — | (0.3) | — | (0.4) | — | |
| Net income | (6.5) | (6.5) | (1.9) | (1.9) | (2.0) | (2.0) | +0.0% | |
| Discontinued operations | — | 0.0 | — | 0.0 | — | — | — | |
| Other net income adjustments | — | 0.0 | — | 0.0 | — | — | — | |
| EPS, basic (per share) | (0.02) | (0.02) | (0.00) | (0.00) | (0.00) | (0.00) | +0.0% | |
| EPS, diluted (per share) | (0.02) | (0.02) | (0.00) | (0.00) | (0.00) | (0.00) | +0.0% | |
| EBITDA | (1.3) | (6.2) | (1.6) | (1.6) | (1.6) | (1.6) | +0.0% | |
| Depreciation & amortization | — | 0.6 | — | 0.6 | — | 0.9 | — | |
| Weighted average shares (shares) | — | 420,921,123 | — | 533,352,523 | — | 540,562,258 | — | |
| Weighted average diluted shares (shares) | — | 420,921,123 | — | 533,352,523 | — | 540,562,258 | — | |
| Gross margin | 38.0% | 55.3% | 31.9% | 43.5% | 29.3% | 29.3% | +0.0 pts | |
| Operating margin | — | −58.5% | — | −50.8% | — | −59.3% | — | |
| Net margin | −203.5% | −203.5% | −44.3% | −44.3% | −50.4% | −50.4% | +0.0 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.
