| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | — | |
| Cost of revenue | 0.0 | 0.2 | 0.3 | 0.2 | 0.0 | 0.0 | — | |
| Gross profit | 0.0 | 0.0 | (0.2) | 0.1 | 0.0 | 0.0 | — | |
| Operating expenses | 0.1 | 0.7 | 0.8 | 0.6 | 0.3 | 0.3 | +30.6% | |
| Operating income | (0.0) | (0.7) | (1.0) | (0.5) | (0.3) | (0.3) | −30.6% | |
| Interest expense | 0.0 | 0.0 | — | 0.0 | 0.0 | 0.0 | +433.9% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Pre-tax income | (0.3) | (1.0) | (0.6) | (0.5) | (1.3) | (0.8) | +38.7% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (0.3) | (1.0) | (0.6) | (0.5) | (3.4) | (1.0) | +71.3% | |
| EPS, basic (per share) | (0.02) | (0.08) | (0.04) | (0.03) | (0.16) | (0.01) | +91.6% | |
| EPS, diluted (per share) | (0.02) | (0.08) | (0.04) | (0.03) | (0.16) | (0.01) | +91.6% | |
| EBITDA | (0.0) | (0.7) | (0.7) | (0.5) | (0.3) | (0.3) | −30.6% | |
| Weighted average shares (shares) | 14,364,322 | 13,187,367 | 15,007,179 | 15,122,857 | 20,831,621 | 70,724,006 | +239.5% | |
| Weighted average diluted shares (shares) | 14,364,322 | 13,187,367 | 15,007,179 | 15,122,857 | 20,831,621 | 70,724,006 | +239.5% | |
| Gross margin | 33.3% | 21.1% | −124.7% | 34.5% | — | — | — | |
| Operating margin | −426.7% | −320.7% | −626.0% | −209.2% | — | — | — | |
| Net margin | −2,406.7% | −458.9% | −424.7% | −224.3% | — | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
