| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.6) | (0.5) | (1.5) | 27.2 | (11.0) | (2.4) | +78.5% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| Stock-based compensation | 0.1 | 0.3 | 0.5 | 0.0 | 0.2 | 0.1 | −43.0% | |
| Change in working capital | (0.0) | (0.0) | 0.4 | (1.0) | (0.9) | (1.4) | −44.1% | |
| Operating cash flow | (0.5) | (0.6) | (0.8) | (2.5) | (2.4) | (2.8) | −14.2% | |
| Capital expenditure | (1.6) | (0.5) | (2.5) | (2.7) | (0.2) | (0.1) | +60.2% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (1.6) | (0.5) | (2.5) | 3.5 | 3.0 | 0.0 | −99.8% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | 3.5 | 2.0 | 3.2 | 14.9 | 0.0 | 0.1 | +264.9% | |
| Free cash flow | (2.1) | (1.1) | (3.2) | (5.3) | (2.6) | (2.9) | −9.4% | |
| Net change in cash | (1.4) | 2.4 | (1.4) | 15.8 | 0.6 | 0.6 | +0.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.