| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 8.5 | 24.6 | 25.3 | 66.8 | 28.9 | 29.0 | +0.2% | |
| Cash & short-term investments | 8.5 | 24.6 | 25.3 | 40.9 | 28.9 | 29.0 | +0.2% | |
| Receivables | 15.8 | 18.2 | 23.1 | 172.9 | 62.2 | 37.9 | −39.0% | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 68.0 | 113.3 | 178.1 | 313.8 | 91.1 | 66.9 | −26.6% | |
| Property, plant & equipment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Goodwill & intangibles | 32.4 | 62.0 | 62.9 | 82.8 | 0.0 | 0.0 | — | |
| Long-term investments | 31.3 | 60.3 | 94.0 | 108.0 | 0.0 | 182.2 | — | |
| Total assets | 192.6 | 341.6 | 490.5 | 756.6 | 243.0 | 249.1 | +2.5% | |
| Payables | 15.1 | 26.6 | 46.2 | 56.7 | 0.0 | 0.0 | — | |
| Short-term debt | 4.0 | 0.0 | 15.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current liabilities | 109.2 | 172.8 | 268.7 | 308.5 | 0.0 | 0.0 | — | |
| Long-term debt | 0.0 | 0.0 | 0.0 | 59.1 | 0.0 | 54.3 | — | |
| Total debt | 4.0 | 0.0 | 15.0 | 59.1 | 58.5 | 54.3 | −7.0% | |
| Net debt | (4.5) | (24.6) | (10.3) | (7.8) | (28.9) | 25.3 | +187.6% | |
| Deferred revenue | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 142.1 | 233.9 | 373.3 | 616.5 | 69.9 | 68.9 | −1.5% | |
| Total equity | 50.5 | 107.7 | 117.2 | 140.1 | 173.1 | 180.3 | +4.1% | |
| Retained earnings | 7.7 | 5.2 | (0.1) | 8.7 | 73.9 | 80.4 | +8.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
