| Reported currency millions | FY2023 · GBP | FY2024 · GBX | FY2024 · GBP | FY2025 · GBX | FY2025 · GBP | FY2026 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 7.9 | 9.6 | 9.6 | 10.5 | 10.5 | 10.5 | −0.1% | |
| Cost of revenue | 3.7 | — | 4.3 | — | 0.6 | 0.2 | −69.2% | |
| Gross profit | 4.1 | 9.5 | 5.4 | 10.4 | 9.9 | 10.3 | +3.9% | |
| Research & development | 0.0 | — | 0.0 | — | 0.0 | 0.1 | — | |
| Selling, general & administrative | 1.1 | — | 1.2 | — | 0.0 | 0.0 | — | |
| Selling & marketing | 0.7 | — | 0.9 | — | 0.0 | 0.0 | — | |
| Operating expenses | 1.8 | — | 3.3 | — | 4.1 | 3.9 | −4.5% | |
| Operating income | 2.2 | — | 2.1 | — | 5.8 | 4.4 | −23.9% | |
| Interest expense | 0.0 | — | 0.0 | — | 1.7 | 2.0 | +18.1% | |
| Interest income | 0.0 | — | 0.0 | — | 8.8 | 8.8 | +0.1% | |
| Other income / expense | (0.1) | — | 0.0 | — | (1.8) | 0.0 | +100.2% | |
| Pre-tax income | 2.2 | — | 2.1 | — | 4.0 | 4.4 | +9.5% | |
| Income tax | 0.5 | — | 0.6 | — | 1.0 | 1.1 | +11.0% | |
| Net income | 1.7 | 1.6 | 1.6 | 3.3 | 3.1 | 3.3 | +7.3% | |
| Discontinued operations | 0.0 | — | 0.0 | — | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | — | 0.0 | — | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.08 | 0.07 | 0.07 | 0.15 | 0.14 | 0.15 | +7.1% | |
| EPS, diluted (per share) | 0.08 | 0.07 | 0.07 | 0.15 | 0.14 | 0.15 | +7.1% | |
| EBITDA | 2.2 | 4.9 | 2.2 | 6.5 | 5.9 | 6.5 | +11.2% | |
| Depreciation & amortization | 0.0 | — | 0.1 | — | 0.1 | 0.1 | −1.1% | |
| Weighted average shares (shares) | 21,350,000 | — | 21,354,167 | — | 21,350,000 | 21,350,062 | +0.0% | |
| Weighted average diluted shares (shares) | 21,350,000 | — | 21,354,167 | — | 21,350,000 | 21,350,000 | +0.0% | |
| Gross margin | 52.6% | 99.0% | 55.7% | 99.2% | 94.6% | 98.3% | +3.8 pts | |
| Operating margin | 28.4% | — | 21.9% | — | 54.9% | 41.9% | −13.0 pts | |
| Net margin | 21.8% | 16.4% | 16.4% | 31.4% | 29.2% | 31.4% | +2.2 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.
