| GBP millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 238.0 | 714.0 | 606.0 | 3,977.0 | 5,268.0 | 428.0 | −91.9% | |
| Cost of revenue | 13.0 | 99.0 | 44.0 | 0.0 | 79.0 | 5.0 | −93.7% | |
| Gross profit | 225.0 | 4,145.0 | 562.0 | 3,977.0 | 5,189.0 | 423.0 | −91.8% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 117.0 | 130.0 | 141.0 | 34.0 | 32.0 | 135.0 | +321.9% | |
| Selling & marketing | 83.0 | 93.0 | 98.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 117.0 | 130.0 | 141.0 | 153.0 | 150.0 | (4,413.0) | −3042.0% | |
| Operating income | 2,080.0 | 4,023.0 | 4,432.0 | 3,824.0 | 5,039.0 | 4,836.0 | −4.0% | |
| Interest expense | 54.0 | 99.0 | 92.0 | 112.0 | 79.0 | 65.0 | −17.7% | |
| Interest income | 27.0 | 83.0 | 74.0 | 100.0 | 73.0 | 311.0 | +326.0% | |
| Other income / expense | (225.0) | (48.0) | 143.0 | 14.0 | (235.0) | 457.0 | +294.5% | |
| Pre-tax income | 1,855.0 | 4,018.0 | 4,575.0 | 3,838.0 | 5,039.0 | 5,293.0 | +5.0% | |
| Income tax | 2.8 | 5.0 | 2.0 | 2.0 | 1.0 | 1.0 | +0.0% | |
| Net income | 1,855.0 | 4,013.0 | 4,573.0 | 3,836.0 | 5,038.0 | 5,294.0 | +5.1% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | — | |
| EPS, basic (per share) | 1.92 | 4.15 | 4.75 | 3.98 | 5.22 | 5.39 | +3.3% | |
| EPS, diluted (per share) | 1.92 | 4.14 | 4.74 | 3.97 | 5.21 | 5.39 | +3.5% | |
| EBITDA | 1,870.0 | 4,030.0 | 4,608.0 | 3,824.0 | 5,051.0 | 5,358.0 | +6.1% | |
| Depreciation & amortization | 7.0 | 7.0 | 6.0 | 8.0 | 12.0 | 0.0 | −100.0% | |
| Weighted average shares (shares) | 966,547,522 | 968,622,005 | 965,175,179 | 964,007,876 | 965,214,237 | 981,517,180 | +1.7% | |
| Weighted average diluted shares (shares) | 966,547,522 | 968,636,820 | 965,273,696 | 966,901,059 | 967,799,507 | 982,927,508 | +1.6% | |
| Gross margin | 94.5% | 580.5% | 92.7% | 100.0% | 98.5% | 98.8% | +0.3 pts | |
| Operating margin | 873.9% | 563.4% | 731.4% | 96.2% | 95.7% | 1,129.9% | +1034.3 pts | |
| Net margin | 779.4% | 562.0% | 754.6% | 96.5% | 95.6% | 1,236.9% | +1141.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
