| GBP millions | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 37.8 | 60.3 | 33.6 | 67.2 | 19.6 | 66.7 | +240.8% | |
| Cost of revenue | 4.0 | 4.8 | 7.2 | 11.0 | 7.1 | 9.9 | +39.5% | |
| Gross profit | 33.8 | 55.4 | 26.3 | 56.2 | 19.6 | 44.4 | +126.9% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.6 | 0.6 | 0.9 | 1.3 | 1.7 | 1.5 | −8.9% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | (8.1) | 5.3 | 7.9 | 11.8 | 12.0 | 1.5 | −87.1% | |
| Operating income | 41.9 | 68.2 | 30.8 | (34.1) | 7.6 | 42.9 | +466.9% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 1.2 | 1.2 | 1.5 | 9.0 | 15.4 | 12.0 | −22.2% | |
| Other income / expense | 0.0 | (0.0) | (0.3) | 0.3 | 0.3 | 0.3 | +12.2% | |
| Pre-tax income | 41.6 | 68.2 | 30.5 | (33.8) | 10.8 | 42.9 | +296.5% | |
| Income tax | 0.4 | 0.4 | 0.9 | 0.6 | 0.6 | 1.2 | +80.3% | |
| Net income | 41.2 | 67.8 | 29.6 | (34.4) | 10.2 | 41.7 | +310.2% | |
| 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) | 0.23 | 0.36 | 0.12 | (0.10) | 0.03 | 0.13 | +383.3% | |
| EPS, diluted (per share) | 0.23 | 0.36 | 0.12 | (0.10) | 0.03 | 0.13 | +383.3% | |
| EBITDA | 41.9 | 68.2 | 30.8 | 16.5 | 7.6 | 42.9 | +466.9% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 50.5 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 181,801,778 | 187,098,095 | 250,324,202 | 361,081,202 | 377,895,332 | 330,640,010 | −12.5% | |
| Weighted average diluted shares (shares) | 181,801,778 | 187,098,095 | 250,324,202 | 361,081,202 | 377,895,332 | 330,640,010 | −12.5% | |
| Gross margin | 89.3% | 92.0% | 78.4% | 83.6% | 100.0% | 66.6% | −33.4 pts | |
| Operating margin | 110.9% | 113.2% | 91.7% | −50.7% | 38.6% | 64.3% | +25.6 pts | |
| Net margin | 108.9% | 112.5% | 88.2% | −51.2% | 51.9% | 62.5% | +10.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.