| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 213.8 | 248.4 | 268.4 | 148.0 | 0.0 | 0.0 | — | |
| Cost of revenue | 97.9 | 121.4 | 129.2 | 0.0 | 0.0 | 0.0 | — | |
| Gross profit | 115.8 | 127.1 | 139.3 | 148.0 | 0.0 | (0.0) | — | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.4 | 0.9 | 0.8 | 1.1 | 0.7 | 0.9 | +29.9% | |
| Selling & marketing | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | −0.9% | |
| Operating expenses | 3.2 | 1.8 | 1.3 | 1.1 | 1.1 | 1.4 | +26.7% | |
| Operating income | (3.2) | (1.8) | (1.3) | (1.1) | (1.1) | (1.4) | −26.8% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 23.5 | 23.3 | 31.4 | 0.1 | 0.0 | 0.1 | +334.9% | |
| Other income / expense | 0.1 | (0.1) | (0.2) | 0.0 | (0.0) | 0.4 | +1574.7% | |
| Pre-tax income | (3.2) | (1.9) | (1.5) | (1.1) | (1.1) | (1.0) | +12.3% | |
| Income tax | (0.0) | 8.8 | 10.4 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (3.1) | (1.9) | (1.5) | (1.1) | (1.1) | (1.0) | +12.3% | |
| 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 | 0.0 | — | |
| EPS, basic (per share) | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) | +33.3% | |
| EPS, diluted (per share) | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) | (0.00) | +33.3% | |
| EBITDA | (3.2) | (1.8) | 0.0 | 0.0 | 0.0 | (1.4) | — | |
| Depreciation & amortization | 0.0 | 0.1 | 1.3 | 1.1 | 1.1 | 0.0 | −100.0% | |
| Weighted average shares (shares) | 31,650,173 | 41,850,000 | 75,710,904 | 35,381,850 | 42,608,880 | 4,774,506,223 | +11105.4% | |
| Weighted average diluted shares (shares) | 31,650,173 | 41,850,000 | 75,710,904 | 35,381,850 | 42,608,880 | 4,774,506,223 | +11105.4% | |
| Gross margin | 54.2% | 51.2% | 51.9% | 100.0% | — | — | — | |
| Operating margin | −1.5% | −0.7% | −0.5% | −0.8% | — | — | — | |
| Net margin | −1.5% | −0.8% | −0.6% | −0.7% | — | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in USD; the shares trade in GBP.
