| GBP billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.6 | 0.8 | 0.8 | 0.9 | 1.0 | 1.3 | +23.2% | |
| Cost of revenue | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.4 | +612.5% | |
| Gross profit | 0.4 | 0.5 | 0.5 | 0.9 | 1.0 | 0.9 | −7.5% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Selling, general & administrative | 0.2 | 0.3 | 0.4 | 0.1 | 0.5 | 0.6 | +18.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.2 | 0.3 | 0.4 | 0.7 | 0.9 | 0.6 | −32.1% | |
| Operating income | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | +189.2% | |
| Interest expense | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | +7.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +56.8% | |
| Other income / expense | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) | −12.4% | |
| Pre-tax income | 0.1 | 0.1 | (0.0) | (0.0) | (0.1) | 0.1 | +257.4% | |
| Income tax | 0.0 | 0.1 | (0.0) | (0.0) | (0.0) | 0.0 | +237.1% | |
| Net income | 0.1 | 0.0 | 0.0 | (0.0) | (0.1) | 0.1 | +258.0% | |
| Discontinued operations | 1.7 | 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) | 0.28 | 0.05 | 0.00 | (0.04) | (0.16) | 0.19 | +218.8% | |
| EPS, diluted (per share) | 0.28 | 0.05 | 0.00 | (0.04) | (0.16) | 0.19 | +218.8% | |
| EBITDA | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.5 | +69.8% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | +3.5% | |
| Weighted average shares (shares) | 280,733,333 | 312,100,000 | 261,899,999 | 263,888,888 | 285,849,056 | 471,800,000 | +65.1% | |
| Weighted average diluted shares (shares) | 281,799,999 | 313,800,000 | 262,800,000 | 266,600,000 | 285,900,000 | 471,800,000 | +65.0% | |
| Gross margin | 66.0% | 67.2% | 63.6% | 94.4% | 95.0% | 71.4% | −23.7 pts | |
| Operating margin | 31.2% | 29.8% | 13.3% | 15.5% | 10.6% | 24.8% | +14.2 pts | |
| Net margin | 12.7% | 1.9% | 0.0% | −1.0% | −5.5% | 7.1% | +12.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.