| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (5.4) | (4.9) | (6.1) | (3.3) | 3.8 | — | — | |
| Depreciation & amortization | 4.0 | 4.3 | 4.8 | 4.5 | 4.6 | 4.6 | +0.1% | |
| Stock-based compensation | 0.1 | 0.2 | 0.4 | 0.5 | 1.0 | — | — | |
| Change in working capital | (0.8) | (2.3) | (0.0) | (6.9) | 4.7 | (6.1) | −229.8% | |
| Operating cash flow | (1.6) | (3.8) | (0.5) | (2.8) | 15.9 | 3.0 | −81.1% | |
| Capital expenditure | (6.1) | (6.4) | (5.3) | (5.0) | (0.2) | (4.9) | −2557.5% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Investing cash flow | (6.1) | (6.4) | (5.3) | (5.0) | (4.6) | — | — | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Debt issued / repaid | 2.6 | (0.6) | 2.7 | 1.2 | (7.7) | — | — | |
| Financing cash flow | 14.1 | (1.2) | 2.0 | 7.2 | (9.2) | — | — | |
| Free cash flow | (7.7) | (10.3) | (5.8) | (7.8) | 15.7 | 2.7 | −83.0% | |
| Net change in cash | 6.2 | (10.5) | (4.0) | (0.6) | 1.2 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.