| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.3 | 0.5 | 0.0 | 0.2 | (0.5) | 0.2 | +142.5% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Gross profit | 0.2 | 0.4 | (0.0) | 0.2 | (0.5) | 0.2 | +142.5% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.1 | 0.1 | 1.6 | 0.4 | 0.1 | 0.1 | +20.4% | |
| Selling & marketing | 0.1 | 0.1 | 1.5 | 0.3 | 0.0 | 0.0 | — | |
| Operating expenses | 0.1 | (0.7) | 1.6 | 0.4 | 0.1 | 0.1 | +26.2% | |
| Operating income | 0.8 | 1.1 | (1.6) | (0.3) | (0.6) | 0.1 | +114.9% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +266.7% | |
| Other income / expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Pre-tax income | 0.8 | 1.1 | (1.6) | (0.3) | (0.6) | 0.1 | +114.9% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 0.8 | 1.1 | (1.6) | (0.3) | (0.6) | 0.1 | +114.9% | |
| 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) | 0.18 | 0.23 | (0.32) | (0.05) | (0.11) | 0.01 | +113.3% | |
| EPS, diluted (per share) | 0.18 | 0.23 | (0.32) | (0.05) | (0.11) | 0.01 | +113.3% | |
| EBITDA | 0.8 | 1.1 | (1.6) | (0.3) | (0.6) | 0.1 | +114.9% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 4,606,953 | 4,606,953 | 4,981,816 | 5,346,708 | 5,574,431 | 6,441,949 | +15.6% | |
| Weighted average diluted shares (shares) | 4,606,953 | 4,606,953 | 4,981,816 | 5,346,708 | 5,574,403 | 6,441,949 | +15.6% | |
| Gross margin | 90.8% | 91.2% | −16.0% | 86.8% | 100.0% | 100.0% | +0.0 pts | |
| Operating margin | 309.6% | 235.8% | −6,380.0% | −162.1% | 119.5% | 42.0% | −77.6 pts | |
| Net margin | 309.6% | 235.8% | −6,380.0% | −162.1% | 119.5% | 42.0% | −77.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
