| Reported currency billions | FY2022 · GBX | FY2023 · GBP | FY2023 · GBX | FY2024 · GBP | FY2025 · GBP | FY2026 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 1.2 | +22.5% | |
| Cost of revenue | — | 0.1 | — | 0.1 | 0.2 | 0.2 | +17.2% | |
| Gross profit | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 1.0 | +23.7% | |
| Research & development | — | 0.0 | — | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | — | 0.2 | — | 0.1 | 0.2 | 0.0 | −100.0% | |
| Selling & marketing | — | 0.1 | — | 0.1 | 0.1 | 0.0 | −100.0% | |
| Operating expenses | — | 0.5 | — | 0.6 | 0.3 | 0.5 | +62.9% | |
| Operating income | — | 0.4 | — | 0.4 | 0.5 | 0.5 | −1.6% | |
| Interest expense | — | 0.0 | — | 0.0 | 0.0 | 0.1 | +52.0% | |
| Interest income | — | 0.0 | — | 0.2 | 0.2 | 0.2 | +6.5% | |
| Other income / expense | — | 0.0 | — | 0.0 | 0.0 | 0.2 | +430.0% | |
| Pre-tax income | — | 0.5 | — | 0.4 | 0.5 | 0.6 | +22.9% | |
| Income tax | — | 0.1 | — | 0.1 | 0.1 | 0.1 | −4.9% | |
| Net income | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.5 | +31.6% | |
| Discontinued operations | — | 0.0 | — | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | — | 0.0 | — | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.87 | 0.87 | 0.79 | 0.78 | 1.06 | 0.85 | −19.8% | |
| EPS, diluted (per share) | 0.86 | 0.86 | 0.78 | 0.78 | 1.05 | 0.84 | −20.0% | |
| EBITDA | 0.5 | 0.5 | 0.4 | 0.4 | 0.6 | 0.7 | +21.5% | |
| Depreciation & amortization | — | 0.1 | — | 0.1 | 0.1 | 0.1 | −6.4% | |
| Weighted average shares (shares) | — | 418,693,685 | — | 387,771,781 | 357,801,055 | 345,311,438 | −3.5% | |
| Weighted average diluted shares (shares) | — | 422,563,042 | — | 392,420,520 | 362,016,785 | 348,986,901 | −3.6% | |
| Gross margin | 88.5% | 88.5% | 87.2% | 91.8% | 81.6% | 82.4% | +0.8 pts | |
| Operating margin | — | 42.1% | — | 38.7% | 49.6% | 39.8% | −9.8 pts | |
| Net margin | 35.0% | 35.0% | 30.6% | 32.2% | 40.1% | 43.1% | +3.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Reporting currencies differ or are unavailable; each column identifies its currency.