| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (2.1) | 0.1 | 1.8 | (0.2) | (2.7) | — | — | |
| Depreciation & amortization | 0.2 | 0.3 | 0.7 | 0.8 | 1.7 | 2.9 | +74.5% | |
| Stock-based compensation | 0.0 | 0.1 | 0.2 | 0.2 | 0.0 | — | — | |
| Change in working capital | (0.2) | (2.4) | (1.5) | 0.5 | 2.0 | 1.4 | −27.4% | |
| Operating cash flow | (0.6) | 0.9 | 1.0 | 4.3 | 1.2 | 5.6 | +363.5% | |
| Capital expenditure | (1.7) | (2.5) | (4.5) | (0.9) | (0.7) | (6.9) | −915.4% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Investing cash flow | (1.7) | (2.5) | (4.5) | (7.4) | (6.5) | — | — | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Debt issued / repaid | 1.7 | (0.8) | (0.8) | (0.2) | 1.3 | — | — | |
| Financing cash flow | 1.4 | 5.4 | 0.1 | 5.2 | 2.2 | — | — | |
| Free cash flow | (2.3) | (1.7) | (3.5) | 3.3 | 0.5 | 5.1 | +880.8% | |
| Net change in cash | (0.8) | 4.3 | (2.6) | 2.1 | (3.2) | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.