| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.4 | 2.7 | 2.4 | 2.7 | 3.5 | 4.6 | +31.8% | |
| Cost of revenue | 1.6 | 1.8 | 1.9 | 2.2 | 2.3 | 2.1 | −5.4% | |
| Gross profit | 0.9 | 0.9 | 0.5 | 0.5 | 1.2 | 2.5 | +99.7% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | +18.8% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +44.7% | |
| Operating expenses | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | −32.0% | |
| Operating income | 0.6 | 0.7 | 0.3 | 0.1 | 0.9 | 2.3 | +140.2% | |
| Interest expense | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | −33.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +89.4% | |
| Other income / expense | (0.1) | (0.1) | (0.0) | (0.0) | (0.2) | (0.1) | +27.7% | |
| Pre-tax income | 0.6 | 0.6 | 0.2 | 0.1 | 0.7 | 2.1 | +185.7% | |
| Income tax | 0.2 | 0.2 | (0.1) | (0.2) | 0.5 | 0.5 | +0.3% | |
| Net income | 0.4 | 0.4 | 0.3 | 0.2 | 0.1 | 1.4 | +902.7% | |
| 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 | — | |
| EPS, basic (per share) | 0.51 | 0.57 | 0.37 | 0.32 | 0.19 | 1.92 | +910.5% | |
| EPS, diluted (per share) | 0.51 | 0.57 | 0.37 | 0.32 | 0.19 | 1.92 | +910.5% | |
| EBITDA | 1.3 | 1.2 | 0.8 | 0.7 | 1.3 | 2.8 | +107.4% | |
| Depreciation & amortization | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | −14.7% | |
| Weighted average shares (shares) | 736,893,589 | 736,893,589 | 736,893,589 | 736,893,589 | 736,893,589 | 736,893,589 | +0.0% | |
| Weighted average diluted shares (shares) | 736,894,000 | 736,894,000 | 736,894,000 | 736,893,589 | 736,893,589 | 736,893,589 | +0.0% | |
| Gross margin | 36.2% | 34.7% | 22.0% | 18.6% | 35.4% | 53.6% | +18.2 pts | |
| Operating margin | 26.7% | 24.7% | 11.7% | 5.3% | 27.1% | 49.3% | +22.3 pts | |
| Net margin | 15.4% | 15.6% | 11.2% | 8.6% | 4.0% | 30.7% | +26.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in USD; the shares trade in GBP.
