| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 9.9 | 36.9 | 43.0 | 74.0 | 19.3 | 101.1 | +424.9% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.3) | (0.1) | (0.0) | 0.0 | (0.0) | 0.0 | +381.8% | |
| Operating cash flow | 6.9 | 9.6 | 11.3 | 11.9 | 12.1 | 13.8 | +13.9% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 3.9 | 4.3 | 9.8 | (2.2) | 16.6 | 8.6 | −48.1% | |
| Dividends paid | (9.9) | (9.7) | (22.2) | (13.6) | (19.9) | (26.2) | −31.7% | |
| Share buybacks | (8.8) | (4.6) | (2.3) | (4.9) | (7.4) | (0.3) | +95.9% | |
| Debt issued / repaid | (13.4) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | (33.4) | (15.8) | (25.8) | (19.7) | (28.4) | (26.8) | +5.7% | |
| Free cash flow | 6.9 | 9.6 | 11.3 | 11.9 | 12.1 | 13.8 | +13.9% | |
| Net change in cash | (23.6) | (1.3) | (4.2) | (10.4) | 0.4 | (4.3) | −1135.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
