| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.1) | 0.6 | 1.2 | 0.7 | 1.6 | — | — | |
| Depreciation & amortization | 3.1 | 3.9 | 5.7 | 8.9 | 7.8 | 8.6 | +10.0% | |
| Stock-based compensation | 0.9 | 1.9 | 2.4 | 2.8 | 0.5 | — | — | |
| Change in working capital | (1.2) | 1.5 | 3.8 | (1.5) | 0.8 | 0.9 | +13.3% | |
| Operating cash flow | 2.3 | 7.4 | 12.1 | 9.5 | 13.5 | 11.2 | −16.8% | |
| Capital expenditure | (3.0) | (5.1) | (5.6) | (7.1) | (0.2) | (7.8) | −4940.6% | |
| Acquisitions | 0.0 | 0.0 | (6.3) | (0.7) | (4.2) | — | — | |
| Investing cash flow | (3.0) | (5.1) | (12.0) | (7.7) | (10.3) | — | — | |
| 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 | 0.9 | (0.9) | 0.4 | (1.1) | (0.6) | — | — | |
| Financing cash flow | 0.9 | (0.9) | 7.1 | (1.6) | (0.7) | — | — | |
| Free cash flow | (0.7) | 2.3 | 6.5 | 2.4 | 13.3 | 11.1 | −17.1% | |
| Net change in cash | 0.2 | 1.9 | 7.0 | (0.0) | 1.8 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.