| GBP billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.5 | 2.1 | 2.3 | 2.3 | 2.3 | 2.5 | +10.4% | |
| Cost of revenue | 1.7 | 1.3 | 1.4 | 1.9 | 1.4 | 2.1 | +48.7% | |
| Gross profit | 0.9 | 0.8 | 0.9 | 0.4 | 0.8 | 0.4 | −54.6% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | +14.9% | |
| Selling & marketing | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 2.3 | 1.9 | 2.1 | 0.2 | 0.7 | 0.2 | −68.1% | |
| Operating income | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | +6.4% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +1.9% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −31.3% | |
| Other income / expense | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | 0.0 | +2621.1% | |
| Pre-tax income | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | +8.3% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −6.3% | |
| Net income | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | +11.9% | |
| Discontinued operations | (0.0) | 0.1 | 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) | 0.45 | 0.86 | 0.89 | 0.70 | 0.61 | 0.70 | +14.8% | |
| EPS, diluted (per share) | 0.45 | 0.86 | 0.89 | 0.70 | 0.61 | 0.70 | +14.8% | |
| EBITDA | 0.2 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | +0.9% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | +12.0% | |
| Weighted average shares (shares) | 238,379,488 | 239,294,286 | 233,517,016 | 213,802,888 | 200,367,922 | 194,316,609 | −3.0% | |
| Weighted average diluted shares (shares) | 238,462,163 | 239,772,994 | 233,940,519 | 213,827,507 | 200,469,598 | 194,465,815 | −3.0% | |
| Gross margin | 34.1% | 39.4% | 37.7% | 16.1% | 37.1% | 15.2% | −21.8 pts | |
| Operating margin | 6.4% | 12.8% | 11.5% | 7.9% | 6.7% | 6.4% | −0.2 pts | |
| Net margin | 4.3% | 9.8% | 9.1% | 6.4% | 5.3% | 5.4% | +0.1 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.