| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.4 | (1.6) | 0.0 | (0.2) | 0.9 | (1.4) | −261.0% | |
| Depreciation & amortization | 0.9 | 1.0 | 0.8 | 1.3 | 1.5 | 1.7 | +8.7% | |
| Stock-based compensation | 0.0 | 0.4 | 0.3 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.0) | 1.8 | 1.4 | (0.3) | (0.2) | 1.0 | +575.7% | |
| Operating cash flow | 0.5 | 1.9 | 2.8 | 1.4 | 1.5 | 2.4 | +63.1% | |
| Capital expenditure | (0.4) | (0.3) | (1.9) | (2.0) | (1.6) | (0.0) | +98.5% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | (0.2) | 0.0 | +100.0% | |
| Investing cash flow | (0.4) | (1.1) | (1.9) | (2.0) | (1.8) | (2.2) | −25.3% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.3 | (0.3) | (0.3) | (0.4) | 1.3 | 0.4 | −68.0% | |
| Financing cash flow | 0.3 | (0.3) | (0.4) | (0.4) | 0.8 | (0.2) | −122.9% | |
| Free cash flow | 0.1 | 0.8 | 0.9 | (0.6) | (0.1) | 2.4 | +4006.5% | |
| Net change in cash | 0.5 | 0.4 | 0.3 | (1.0) | 0.4 | 0.2 | −51.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.