| GBP millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Gross profit | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.5 | 1.0 | 0.9 | 0.8 | 0.5 | −37.8% | |
| Selling & marketing | 0.2 | 0.0 | 0.4 | 0.4 | 0.0 | −100.0% | |
| Operating expenses | 0.3 | 1.0 | 1.7 | 0.8 | 0.8 | −0.7% | |
| Operating income | (0.3) | (1.2) | (1.7) | (0.8) | (0.8) | +0.7% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.0) | (0.0) | (0.0) | 0.1 | (0.0) | −107.7% | |
| Pre-tax income | (0.3) | (1.2) | (1.7) | (0.8) | (0.8) | −6.4% | |
| Income tax | (0.0) | 0.0 | 0.0 | (0.1) | 0.0 | +100.0% | |
| Net income | (0.3) | (1.2) | (1.7) | (0.7) | (0.8) | −25.8% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (0.00) | (0.01) | (0.01) | (0.00) | (0.00) | +8.3% | |
| EPS, diluted (per share) | (0.00) | (0.01) | (0.01) | (0.00) | (0.00) | +8.3% | |
| EBITDA | (0.3) | (1.0) | (0.8) | (0.8) | (0.8) | −5.9% | |
| Depreciation & amortization | 0.5 | 0.2 | 0.9 | 0.8 | 0.0 | −100.0% | |
| Weighted average shares (shares) | 111,200,000 | 111,200,000 | 134,226,000 | 180,677,314 | 252,396,723 | +39.7% | |
| Weighted average diluted shares (shares) | 111,200,000 | 111,200,000 | 134,217,972 | 180,677,314 | 252,396,723 | +39.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
