| Reported currency millions | FY2022 · GBP | FY2023 · GBX | FY2023 · GBP | FY2024 · GBP | FY2024 · GBP | FY2025 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 5.1 | 8.6 | 15.0 | +74.8% | |
| Cost of revenue | 0.1 | — | 0.1 | 1.4 | 0.8 | 3.5 | +339.4% | |
| Gross profit | (0.1) | 0.0 | (0.1) | 3.7 | 7.8 | 11.5 | +47.6% | |
| Research & development | 0.0 | — | 0.0 | — | 0.0 | — | — | |
| Selling, general & administrative | 1.0 | — | 1.0 | — | 2.7 | — | — | |
| Selling & marketing | 0.0 | — | 0.0 | — | 0.0 | — | — | |
| Operating expenses | 3.5 | — | 3.8 | — | 13.1 | — | — | |
| Operating income | (3.5) | — | (3.9) | (3.6) | (5.3) | (4.0) | +25.4% | |
| Interest expense | 0.0 | — | 0.0 | — | 0.2 | — | — | |
| Interest income | 0.3 | — | 0.4 | 1.1 | 0.6 | 0.3 | −54.3% | |
| Other income / expense | (0.0) | — | 0.9 | — | 0.7 | — | — | |
| Pre-tax income | (3.5) | — | (3.0) | (3.0) | (4.7) | (4.8) | −3.1% | |
| Income tax | 0.0 | — | 0.0 | (5.6) | (3.1) | (0.3) | +91.3% | |
| Net income | (3.5) | (3.5) | (3.0) | 2.7 | (1.6) | (4.6) | −181.6% | |
| Discontinued operations | 0.0 | — | 0.0 | — | 0.0 | — | — | |
| Other net income adjustments | 0.0 | — | 0.0 | — | 0.0 | — | — | |
| EPS, basic (per share) | (0.28) | (0.28) | (0.23) | 0.06 | 0.00 | (0.09) | — | |
| EPS, diluted (per share) | (0.28) | (0.28) | (0.23) | 0.06 | 0.00 | (0.09) | — | |
| EBITDA | (1.5) | (3.8) | (2.1) | (2.7) | (2.9) | (1.5) | +48.1% | |
| Depreciation & amortization | 0.0 | — | 0.0 | 0.5 | 1.6 | 2.5 | +58.0% | |
| Weighted average shares (shares) | 12,700,000 | — | 12,700,000 | 44,834,020 | 0 | 48,941,703 | — | |
| Weighted average diluted shares (shares) | 12,700,000 | — | 12,700,000 | 44,834,020 | 0 | 48,941,703 | — | |
| Gross margin | — | — | — | 72.9% | 90.7% | 76.5% | −14.1 pts | |
| Operating margin | — | — | — | −71.1% | −62.3% | −26.6% | +35.7 pts | |
| Net margin | — | — | — | 52.7% | −18.9% | −30.4% | −11.5 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.
