| Reported currency millions | FY2022 · GBX | FY2022 · GBP | FY2023 · GBX | FY2023 · GBP | FY2024 · GBP | FY2025 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.2 | 2.2 | 2.2 | 2.2 | 4.1 | 4.5 | +8.4% | |
| Cost of revenue | — | 0.7 | — | 0.5 | 0.9 | 1.4 | +49.0% | |
| Gross profit | 1.4 | 1.4 | 1.4 | 1.7 | 3.2 | 3.1 | −3.6% | |
| Research & development | — | 1.1 | — | 0.9 | 0.0 | 0.0 | — | |
| Selling, general & administrative | — | 2.6 | — | 2.5 | 4.2 | 3.9 | −6.7% | |
| Selling & marketing | — | 0.0 | — | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | — | 3.8 | — | 3.4 | 3.2 | 3.9 | +21.7% | |
| Operating income | — | (2.3) | — | (1.9) | (1.0) | (0.8) | +16.4% | |
| Interest expense | — | 0.0 | — | 0.1 | 0.0 | 0.0 | — | |
| Interest income | — | 0.0 | — | 0.0 | 0.0 | 0.0 | +40.0% | |
| Other income / expense | — | (0.0) | — | (0.1) | 1.0 | 0.7 | −31.6% | |
| Pre-tax income | — | (2.3) | — | (2.0) | (0.0) | (0.2) | −1473.3% | |
| Income tax | — | (0.3) | — | (0.6) | 0.0 | (0.0) | −118.2% | |
| Net income | (2.0) | (2.0) | (1.4) | (1.4) | 0.0 | (0.1) | −14633.4% | |
| 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) | (0.09) | (0.09) | (0.04) | (0.04) | 0.00 | (0.00) | — | |
| EPS, diluted (per share) | (0.09) | (0.09) | (0.04) | (0.04) | 0.00 | (0.00) | — | |
| EBITDA | (2.0) | (1.9) | (1.6) | (1.6) | 0.4 | (0.4) | −195.6% | |
| Depreciation & amortization | — | 0.4 | — | 0.4 | 0.4 | 0.4 | +5.3% | |
| Weighted average shares (shares) | — | 22,184,798 | — | 33,566,434 | 62,500,000 | 62,060,272 | −0.7% | |
| Weighted average diluted shares (shares) | — | 22,184,798 | — | 33,566,434 | 62,060,272 | 62,060,272 | +0.0% | |
| Gross margin | 65.8% | 65.8% | 64.4% | 78.3% | 77.1% | 68.6% | −8.6 pts | |
| Operating margin | — | −105.8% | — | −88.4% | −24.0% | −18.5% | +5.5 pts | |
| Net margin | −91.9% | −91.9% | −65.7% | −65.7% | 0.0% | −3.3% | −3.3 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.
